Valuation Axiata Group

Stocks

Delayed BURSA MALAYSIA 04:11:24 29/10/2026 +03			5-day change	1st Jan Change
1.650 ^MYR	0.00%		+3.11%	-34.13%

10-05	Axiata's Sri Lankan Unit Gets Shareholder Nod For Share Incentive Plan	MT
09-29	Axiata Group Berhad Announces First Interim Dividend for the Financial Year Ending 31 December 2026, Payable on 29 October 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,168	28,358	21,846	22,865	23,149	15,161	-	-
Change	-	-25.7%	-22.96%	4.66%	1.24%	-34.51%	-	-
Enterprise Value (EV) ¹	60,420	28,358	42,076	52,231	36,257	28,055	27,010	26,022
Change	-	-53.07%	48.38%	24.13%	-30.58%	-22.62%	-3.72%	-3.66%
P/E	46.7x	2.91x	-183x	24.2x	63x	21.8x	15x	12.3x
PBR	2.12x	-	0.99x	1.08x	1.14x	0.74x	0.74x	0.76x
PEG	-	0x	2x	-0x	-1x	0.2x	0.3x	0.6x
Capitalization / Revenue	1.47x	1.03x	0.93x	1.02x	1.97x	1.24x	1.2x	1.17x
EV / Revenue	2.33x	1.03x	1.79x	2.34x	3.08x	2.29x	2.14x	2.01x
EV / EBITDA	5.3x	2.28x	4.37x	4.69x	5.23x	4.95x	4.6x	4.3x
EV / EBIT	18.3x	6.47x	17.3x	13.8x	23.1x	12.6x	11.1x	9.84x
EV / FCF	25.2x	-	57.1x	13.6x	21.8x	9.32x	9.68x	8.59x
FCF Yield	3.97%	-	1.75%	7.37%	4.59%	10.7%	10.3%	11.6%
Dividend per Share ²	0.095	-	0.1	0.1	0.1	0.1073	0.1216	0.127
Rate of return	2.28%	-	4.2%	4.02%	3.97%	6.5%	7.37%	7.7%
EPS ²	0.089	1.063	-0.013	0.103	0.04	0.0756	0.11	0.1341
Distribution rate	107%	-	-769%	97.1%	250%	142%	111%	94.7%
Net sales ¹	25,901	27,522	23,489	22,335	11,758	12,258	12,645	12,939
EBITDA ¹	11,404	12,434	9,629	11,129	6,934	5,672	5,868	6,047
EBIT ¹	3,309	4,383	2,429	3,788	1,567	2,227	2,439	2,644
Net income ¹	818.9	9,766	-125.2	946.8	364.6	669.1	1,021	1,235
Net Debt ¹	22,252	-	20,230	29,366	13,108	12,894	11,850	10,862
Reference price ²	4.160	3.090	2.380	2.490	2.520	1.650	1.650	1.650
Nbr of stocks (in thousands)	9,174,987	9,177,237	9,179,085	9,182,803	9,186,253	9,188,242	-	-
Announcement Date	2/22/22 A	2/23/23 A	2/22/24 A	2/26/25 A	2/26/26 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.($)
AXIATA GROUP	21.55x	2.27x	4.91x	6.58%	3.66B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	700.68x	41.01x	82.35x	-	2,018B
T-MOBILE US, INC.	13.4x	2.54x	6.42x	2.83%	158B
SOFTBANK GROUP CORP.	33.84x	5.43x	22.55x	0.25%	161B
AT&T INC.	10.45x	2.22x	5.99x	5.3%	141B
BHARTI AIRTEL LIMITED	30.82x	5.58x	9.78x	1.68%	130B
COMCAST CORPORATION	7.43x	1.32x	4.78x	6.05%	77.55B
SOFTBANK CORP.	18.41x	2.13x	8.08x	3.79%	70.86B
KDDI CORPORATION	14.24x	2.34x	7.65x	2.95%	68.74B
VODAFONE GROUP PLC	13.27x	1.42x	4.81x	3.42%	36.43B
Average	86.41x	6.63x	15.73x	3.65%	286.5B
Weighted average by Cap.	499.25x	29.86x	60.94x	3%