Valuation Maxis

Stocks

Delayed BURSA MALAYSIA 03:59:26 2026-11-06 EST			5-day change	1st Jan Change
3.500 ^MYR	-2.78%		-1.69%	-7.65%

11-06	Malaysian Blue-Chip Index Ends in Red Mirroring Regional Losses; Fraser & Neave Rises 5%	MT
11-06	Maxis Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

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	27,447	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-7.57%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	34,490	34,706	33,986
Change	-	-35.83%	30.89%	-4.93%	2.14%	-9.75%	0.63%	-2.08%
P/E	29x	25.4x	30.3x	20.5x	19x	15.8x	16.6x	15.7x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.24x	4.18x	4.04x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	1.4x	-3.19x	2.64x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.5x	2.46x	2.42x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.14x	3.11x	2.99x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	7.8x	7.73x	7.46x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	12.5x	12.8x	12.2x
EV / FCF	20.6x	-	23x	18.3x	16.9x	14.8x	14x	13.2x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.74%	7.14%	7.57%
Dividend per Share ²	0.16	-	0.17	0.17	0.175	0.1884	0.1815	0.1871
Rate of return	3.3%	-	4.42%	4.66%	4.62%	5.38%	5.18%	5.34%
EPS ²	0.167	0.151	0.127	0.178	0.199	0.2218	0.2103	0.2228
Distribution rate	95.8%	-	134%	95.5%	87.9%	85%	86.3%	84%
Net sales ¹	9,203	9,789	10,180	10,536	10,635	10,976	11,157	11,363
EBITDA ¹	3,898	3,938	3,960	4,122	4,329	4,424	4,489	4,556
EBIT ¹	2,235	2,218	1,890	2,324	2,499	2,766	2,708	2,788
Net income ¹	1,308	1,182	993	1,396	1,561	1,735	1,642	1,757
Net Debt ¹	8,899	-	9,203	8,825	8,522	7,043	7,260	6,539
Reference price ²	4.850	3.840	3.850	3.650	3.790	3.500	3.500	3.500
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	15.78x	3.14x	7.8x	5.38%	6.76B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	577.43x	37.01x	73.8x	-	1,824B
T-MOBILE US, INC.	14.49x	2.66x	6.75x	2.59%	172B
AT&T INC.	10.8x	2.26x	6.08x	5.13%	146B
BHARTI AIRTEL LIMITED	33x	5.88x	10.3x	1.58%	139B
SOFTBANK GROUP CORP.	26.84x	4.82x	19.98x	0.31%	128B
COMCAST CORPORATION	8.29x	1.4x	5.05x	5.44%	86.61B
SOFTBANK CORP.	18.57x	2.14x	8.13x	3.75%	71.29B
KDDI CORPORATION	14.13x	2.2x	7.14x	2.97%	66.12B
VODAFONE GROUP PLC	13.56x	1.4x	4.76x	3.48%	35.85B
Average	73.29x	6.29x	14.98x	3.4%	267.43B
Weighted average by Cap.	399.59x	26.25x	53.22x	2.99%