Valuation Maxis

Stocks

Market Closed - BURSA MALAYSIA 04:56:45 2026-09-04 EDT			5-day change	1st Jan Change
3.590 ^MYR	+0.56%		-3.75%	-5.28%

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	27,971	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-5.8%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	35,823	35,210	34,478
Change	-	-35.83%	30.89%	-4.93%	2.14%	-6.26%	-1.71%	-2.08%
P/E	29x	25.4x	30.3x	20.5x	19x	17.3x	17.2x	16.1x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.41x	4.33x	4.17x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	4.47x	26.53x	2.56x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.56x	2.51x	2.44x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.28x	3.16x	3.01x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	8.09x	7.86x	7.53x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	13.6x	13x	12.4x
EV / FCF	20.6x	-	23x	18.3x	16.9x	15.6x	14.3x	13.5x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.4%	7.01%	7.42%
Dividend per Share ²	0.16	-	0.17	0.17	0.175	0.1739	0.1812	0.1879
Rate of return	3.3%	-	4.42%	4.66%	4.62%	4.87%	5.08%	5.26%
EPS ²	0.167	0.151	0.127	0.178	0.199	0.2067	0.208	0.2211
Distribution rate	95.8%	-	134%	95.5%	87.9%	84.1%	87.1%	85%
Net sales ¹	9,203	9,789	10,180	10,536	10,635	10,922	11,142	11,447
EBITDA ¹	3,898	3,938	3,960	4,122	4,329	4,426	4,477	4,577
EBIT ¹	2,235	2,218	1,890	2,324	2,499	2,634	2,707	2,774
Net income ¹	1,308	1,182	993	1,396	1,561	1,622	1,634	1,728
Net Debt ¹	8,899	-	9,203	8,825	8,522	7,852	7,239	6,507
Reference price ²	4.850	3.840	3.850	3.650	3.790	3.570	3.570	3.570
Nbr of stocks (in thousands)	7,826,271	7,830,149	7,832,077	7,833,120	7,835,085	7,835,085	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAXIS	17.27x	3.28x	8.09x	4.87%	6.92B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1211.49x	44.48x	90.86x	-	2,032B
T-MOBILE US, INC.	17.18x	3.02x	7.63x	2.2%	202B
AT&T INC.	11.17x	2.52x	6.75x	4.24%	179B
SOFTBANK GROUP CORP.	26.59x	5.95x	27.78x	0.22%	183B
KDDI CORPORATION	15.04x	2.41x	7.98x	2.82%	72.96B
VODAFONE GROUP PLC	13.09x	1.44x	4.91x	3.39%	38.12B
ADVANCED INFO SERVICE	19.28x	5.3x	9.71x	4.93%	31.08B
CHINA UNICOM (HONG KONG) LIMITED	8.21x	0.28x	1.17x	8.01%	21.87B
TELENOR ASA	12.69x	3.23x	7.26x	7.26%	19.79B
Average	135.20x	7.19x	17.22x	4.22%	278.75B
Weighted average by Cap.	888.01x	33.38x	69.52x	2.76%