Company Valuation: Robi Axiata PLC.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 157,138 148,234 147,709 157,138 - -
Change - -5.67% -0.35% 6.38% - -
Enterprise Value (EV) 157,138 148,234 147,709 157,138 157,138 157,138
Change - -5.67% -0.35% 6.38% 0% 0%
P/E 49.2x - 15.8x - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue - 1.49x - 1.52x 1.4x 1.32x
EV / Revenue - 0x - 1.52x 1.4x 1.32x
EV / EBITDA - 0x - 2.78x 2.54x 2.42x
EV / EBIT - 0x - 6.62x 5.69x 5.1x
EV / FCF - - - 11x 17.9x 6.02x
FCF Yield - - - 9.07% 5.59% 16.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.61 - 1.79 - - -
Distribution rate - - - - - -
Net sales 1 - 99,502 - 103,701 112,435 119,010
EBITDA 1 - 50,816 - 56,522 61,811 64,805
EBIT 1 - 21,845 - 23,721 27,627 30,823
Net income 3,210 - 9,371 - - -
Net Debt - - - - - -
Reference price 2 30.00 28.30 28.20 30.00 30.00 30.00
Nbr of stocks (in thousands) 5,237,933 5,237,933 5,237,903 5,237,933 - -
Announcement Date 2/15/24 3/26/25 3/30/26 - - -
1BDT in Million2BDT
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.28B
2306.35x44.99x92.16x - 2,061B
33.69x6.67x27.65x0.17% 229B
15.1x2.76x6.98x2.51% 177B
10.85x2.48x6.64x4.36% 174B
15.41x2.46x8.14x2.75% 73.98B
15.06x1.46x4.94x3.24% 39.38B
19.27x5.32x9.71x4.92% 30.93B
12.45x3.16x7.13x7.41% 19.1B
12.51x1.78x4.4x5.06% 18.08B
Average 271.19x 7.90x 18.64x 3.8% 282.4B
Weighted average by Cap. 1,689.34x 33.89x 70.84x 2.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ROBI Stock
  4. Valuation Robi Axiata PLC.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!