Valuation AirAsia Group

Stocks

Delayed BURSA MALAYSIA Other stock markets 07:29:27 01/07/2026 +03			5-day change	1st Jan Change
0.4100 ^MYR	+1.23%		-2.38%	-1.20%

06-16	Capital A Berhad Announces Retirement of Dato' Mohamed Khadar Bin Merican as Chairman of Audit Committee, Effective June 16, 2026	CI
06-10	Capital A Unit Receives Asset Seizure Order from Singapore Court Over BigPay Dispute; Shares Drop 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,079	2,601	3,510	4,330	1,839	1,811	-	-
Change	-	-15.53%	34.94%	23.37%	-57.54%	-1.51%	-	-
Enterprise Value (EV) ¹	18,552	19,995	26,492	5,477	2,753	2,566	2,228	1,801
Change	-	7.78%	32.5%	-79.33%	-49.74%	-6.79%	-13.15%	-19.17%
P/E	-0.95x	-1.02x	4.13x	-9.01x	0.14x	8.8x	6.45x	4.88x
PBR	-0.99x	-0.44x	-0.4x	-0.49x	-	1.5x	1.22x	0.8x
PEG	-	0x	-0x	0x	-0x	-0.1x	0.2x	0.2x
Capitalization / Revenue	3.09x	0.39x	0.24x	2.89x	0.92x	0.52x	0.49x	0.45x
EV / Revenue	18.6x	3.03x	1.79x	3.66x	1.38x	0.74x	0.6x	0.45x
EV / EBITDA	-17.3x	55.4x	13.2x	-8.26x	-5.56x	4.68x	3.36x	2.27x
EV / EBIT	-6.57x	-17.7x	94.5x	-7.16x	-4.57x	6.38x	5.09x	3.63x
EV / FCF	-51.2x	-1,363x	34.2x	1.75x	0.51x	16.1x	6.6x	4.22x
FCF Yield	-1.95%	-0.07%	2.92%	57.3%	196%	6.2%	15.1%	23.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.83	-0.612	0.2	-0.111	3.001	0.046	0.0628	0.083
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	996.7	6,606	14,772	1,498	1,994	3,459	3,730	4,027
EBITDA ¹	-1,072	360.9	2,009	-663.2	-494.9	548.3	662.5	792.9
EBIT ¹	-2,823	-1,126	280.5	-765.3	-602.8	402	438	495.6
Net income ¹	-3,119	-2,480	837	-475.1	13,034	194	260.4	395.8
Net Debt ¹	15,472	17,393	22,982	1,147	914.3	755.1	417.6	-9.6
Reference price ²	0.7900	0.6250	0.8250	1.0000	0.4150	0.4050	0.4050	0.4050
Nbr of stocks (in thousands)	3,898,053	4,161,793	4,254,582	4,330,434	4,430,196	4,471,141	-	-
Announcement Date	2/28/22 A	2/28/23 A	2/29/24 A	2/28/25 A	2/25/26 A	-	-	-

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.($)
AIRASIA GROUP	8.8x	0.74x	4.68x	-	443M
DELTA AIR LINES, INC.	19.94x	1.06x	9.1x	0.84%	61.2B
UNITED AIRLINES HOLDINGS, INC.	13.87x	0.93x	7.91x	-.--%	44.14B
RYANAIR HOLDINGS PLC	14.29x	1.59x	7.06x	1.71%	32.8B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.48x	0.87x	4.19x	1.89%	28.11B
INTERGLOBE AVIATION LIMITED	-376.69x	2.77x	14.62x	0.19%	21.95B
SINGAPORE AIRLINES LIMITED	25.97x	1.26x	6.18x	3.5%	18.7B
AIR CHINA LIMITED	-14.13x	1.53x	10.08x	-.--%	13.75B
LUFTHANSA	9.66x	0.44x	4.28x	3.11%	13.71B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-131.07x	1.5x	8.53x	-.--%	12.28B
Average	-41.99x	1.27x	7.66x	1.25%	24.71B
Weighted average by Cap.	-27.86x	1.27x	8.08x	1.11%