Valuation Maxis

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:51:03 2026-08-11 EDT			5-day change	1st Jan Change
3.640 ^MYR	-0.55%		-1.36%	-3.96%

06-16	UOB Kay Hian Upgrades Maxis to Buy from Hold; Price Target is MYR4.20	MT
06-10	BIMB Securities Upgrades Maxis to Hold from Sell; Price Target is MYR3.30	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	28,520	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-3.96%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	36,499	35,855	35,140
Change	-	-35.83%	30.89%	-4.93%	2.14%	-4.49%	-1.76%	-2%
P/E	29x	25.4x	30.3x	20.5x	19x	17.9x	17.4x	16.5x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.51x	4.44x	4.27x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	6.24x	6.36x	3x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.61x	2.56x	2.49x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.34x	3.22x	3.07x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	8.25x	8.04x	7.7x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	13.9x	13.3x	12.7x
EV / FCF	20.6x	-	23x	18.3x	16.9x	16x	14.2x	13.7x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.26%	7.02%	7.3%
Dividend per Share ²	0.16	-	0.17	0.17	0.175	0.1776	0.1807	0.187
Rate of return	3.3%	-	4.42%	4.66%	4.62%	4.85%	4.94%	5.11%
EPS ²	0.167	0.151	0.127	0.178	0.199	0.2047	0.2103	0.2219
Distribution rate	95.8%	-	134%	95.5%	87.9%	86.7%	85.9%	84.3%
Net sales ¹	9,203	9,789	10,180	10,536	10,635	10,913	11,137	11,449
EBITDA ¹	3,898	3,938	3,960	4,122	4,329	4,425	4,459	4,563
EBIT ¹	2,235	2,218	1,890	2,324	2,499	2,635	2,696	2,764
Net income ¹	1,308	1,182	993	1,396	1,561	1,617	1,651	1,736
Net Debt ¹	8,899	-	9,203	8,825	8,522	7,980	7,336	6,620
Reference price ²	4.850	3.840	3.850	3.650	3.790	3.660	3.660	3.660
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAXIS	17.88x	3.36x	8.28x	4.85%	7.01B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1507.55x	39.6x	81.95x	-	1,829B
SOFTBANK GROUP CORP.	29.11x	6.26x	29.69x	0.2%	197B
T-MOBILE US, INC.	16.28x	2.9x	7.35x	2.33%	191B
AT&T INC.	10.26x	2.4x	6.45x	4.62%	165B
KDDI CORPORATION	14.37x	2.33x	7.76x	2.97%	67.8B
VODAFONE GROUP PLC	12.56x	1.41x	4.82x	3.53%	36.36B
ADVANCED INFO SERVICE	20.79x	5.63x	10.33x	4.58%	33.43B
CHINA UNICOM (HONG KONG) LIMITED	8.8x	0.32x	1.29x	7.47%	24.84B
TELENOR ASA	12.49x	3.16x	7.09x	7.38%	19.09B
Average	165.01x	6.74x	16.50x	4.21%	257B
Weighted average by Cap.	1,077.94x	29.22x	62.04x	2.82%