Valuation AirAsia Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:59:30 29/06/2026 +03			5-day change	1st Jan Change
0.4150 ^MYR	0.00%		-2.35%	-

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	1,856	-	-
Change	-	-15.53%	34.94%	23.37%	-57.54%	0.92%	-	-
Enterprise Value (EV) ¹	18,552	19,995	26,492	5,477	2,753	2,611	2,273	1,846
Change	-	7.78%	32.5%	-79.33%	-49.74%	-5.17%	-12.93%	-18.79%
P/E	-0.95x	-1.02x	4.13x	-9.01x	0.14x	9.02x	6.61x	5x
PBR	-0.99x	-0.44x	-0.4x	-0.49x	-	1.54x	1.25x	0.82x
PEG	-	0x	-0x	0x	-0x	-0.1x	0.2x	0.2x
Capitalization / Revenue	3.09x	0.39x	0.24x	2.89x	0.92x	0.54x	0.5x	0.46x
EV / Revenue	18.6x	3.03x	1.79x	3.66x	1.38x	0.75x	0.61x	0.46x
EV / EBITDA	-17.3x	55.4x	13.2x	-8.26x	-5.56x	4.76x	3.43x	2.33x
EV / EBIT	-6.57x	-17.7x	94.5x	-7.16x	-4.57x	6.49x	5.19x	3.72x
EV / FCF	-51.2x	-1,363x	34.2x	1.75x	0.51x	16.4x	6.74x	4.32x
FCF Yield	-1.95%	-0.07%	2.92%	57.3%	196%	6.1%	14.8%	23.1%
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	0.4150	0.4150	0.4150
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	9.02x	0.75x	4.76x	-	454M
DELTA AIR LINES, INC.	19.71x	1.06x	9.01x	0.85%	60.49B
UNITED AIRLINES HOLDINGS, INC.	13.89x	0.93x	7.92x	-.--%	44.18B
RYANAIR HOLDINGS PLC	14.27x	1.58x	7.08x	1.71%	32.54B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.56x	0.87x	4.22x	1.87%	28.3B
INTERGLOBE AVIATION LIMITED	-382.42x	2.81x	14.82x	0.18%	22.34B
SINGAPORE AIRLINES LIMITED	25.87x	1.26x	6.16x	3.51%	18.64B
LATAM AIRLINES GROUP S.A.	10.63x	1.29x	5.17x	2.8%	16.79B
AIR CHINA LIMITED	-15.06x	1.55x	10.25x	-.--%	14.49B
LUFTHANSA	9.51x	0.43x	4.22x	3.15%	13.4B
Average	-28.50x	1.25x	7.36x	1.56%	25.16B
Weighted average by Cap.	-21.57x	1.26x	7.89x	1.27%