Valuation Maxis

Stocks

Market Closed - BURSA MALAYSIA 04:55:42 2026-09-25 EDT			5-day change	1st Jan Change
3.540 ^MYR	-1.39%		-1.12%	-6.60%

08-14	Maxis Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Maxis Berhad's Attributable Profit Up 10% in Q2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,957	30,068	30,153	28,591	29,695	27,760	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-6.52%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	35,620	35,020	34,299
Change	-	-35.83%	30.89%	-4.93%	2.14%	-6.8%	-1.68%	-2.06%
P/E	29x	25.4x	30.3x	20.5x	19x	17.1x	17x	16x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.37x	4.25x	4.1x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	4.03x	51.11x	2.42x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.54x	2.49x	2.43x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.26x	3.14x	3.01x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	8.03x	7.76x	7.48x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	13.5x	12.9x	12.3x
EV / FCF	20.6x	-	23x	18.3x	16.9x	15.2x	14.1x	13.3x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.59%	7.08%	7.5%
Dividend per Share ²	0.16	-	0.17	0.17	0.175	0.1777	0.182	0.1878
Rate of return	3.3%	-	4.42%	4.66%	4.62%	5.02%	5.14%	5.3%
EPS ²	0.167	0.151	0.127	0.178	0.199	0.2074	0.2081	0.2219
Distribution rate	95.8%	-	134%	95.5%	87.9%	85.6%	87.4%	84.6%
Net sales ¹	9,203	9,789	10,180	10,536	10,635	10,919	11,165	11,410
EBITDA ¹	3,898	3,938	3,960	4,122	4,329	4,434	4,510	4,586
EBIT ¹	2,235	2,218	1,890	2,324	2,499	2,635	2,710	2,783
Net income ¹	1,308	1,182	993	1,396	1,561	1,625	1,634	1,734
Net Debt ¹	8,899	-	9,203	8,825	8,522	7,860	7,260	6,539
Reference price ²	4.850	3.840	3.850	3.650	3.790	3.540	3.540	3.540
Nbr of stocks (in thousands)	7,826,271	7,830,149	7,832,077	7,833,120	7,835,085	7,841,901	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/18/25	2/12/26	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAXIS	17.07x	3.26x	8.03x	5.02%	6.81B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	2258.2x	44.03x	90.19x	-	2,018B
SOFTBANK GROUP CORP.	32.81x	6.56x	27.19x	0.18%	223B
T-MOBILE US, INC.	15.11x	2.76x	6.97x	2.51%	177B
AT&T INC.	10.82x	2.47x	6.63x	4.37%	174B
KDDI CORPORATION	15.31x	2.45x	8.09x	2.77%	73.53B
VODAFONE GROUP PLC	14.76x	1.44x	4.89x	3.31%	38.35B
ADVANCED INFO SERVICE	19.18x	5.31x	9.68x	4.93%	30.71B
CHINA UNICOM (HONG KONG) LIMITED	8.19x	0.27x	1.1x	7.98%	21.77B
TELENOR ASA	11.39x	3.07x	6.89x	7.61%	18.46B
Average	240.28x	7.16x	16.97x	4.3%	278.16B
Weighted average by Cap.	1,643.45x	32.97x	68.93x	2.72%