Valuation Maxis

Stocks

Market Closed - BURSA MALAYSIA 11:50:02 27/10/2026 +03			5-day change	1st Jan Change
3.650 ^MYR	+1.96%		+3.69%	-3.69%

10-26	Maxis Unit to Acquire Broadband Business Assets of Measat Broadcast	MT
10-20	Maxis Berhad Accepts 2X10mhz 2600Mhz Spectrum	CI

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	28,074	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-5.46%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	36,041	35,334	34,613
Change	-	-35.83%	30.89%	-4.93%	2.14%	-5.69%	-1.96%	-2.04%
P/E	29x	25.4x	30.3x	20.5x	19x	17.3x	17.2x	16.2x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.41x	4.28x	4.13x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	4.15x	27.43x	2.75x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.58x	2.52x	2.47x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.31x	3.18x	3.05x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	8.15x	7.87x	7.6x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	13.6x	13x	12.5x
EV / FCF	20.6x	-	23x	18.3x	16.9x	15.3x	14.3x	13.5x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.52%	7.01%	7.43%
Dividend per Share ²	0.16	-	0.17	0.17	0.175	0.1771	0.1815	0.1871
Rate of return	3.3%	-	4.42%	4.66%	4.62%	4.95%	5.07%	5.23%
EPS ²	0.167	0.151	0.127	0.178	0.199	0.2073	0.2086	0.2209
Distribution rate	95.8%	-	134%	95.5%	87.9%	85.4%	87%	84.7%
Net sales ¹	9,203	9,789	10,180	10,536	10,635	10,888	11,128	11,363
EBITDA ¹	3,898	3,938	3,960	4,122	4,329	4,424	4,489	4,556
EBIT ¹	2,235	2,218	1,890	2,324	2,499	2,646	2,708	2,773
Net income ¹	1,308	1,182	993	1,396	1,561	1,626	1,642	1,730
Net Debt ¹	8,899	-	9,203	8,825	8,522	7,967	7,260	6,539
Reference price ²	4.850	3.840	3.850	3.650	3.790	3.580	3.580	3.580
Nbr of stocks (in thousands)	7,826,271	7,830,149	7,832,077	7,833,120	7,835,085	7,841,901	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/22/24 A	2/18/25 A	2/12/26 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.($)
MAXIS	17.27x	3.31x	8.15x	4.95%	6.87B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	692.76x	40.55x	83.77x	-	1,995B
T-MOBILE US, INC.	13.41x	2.54x	6.42x	2.83%	158B
SOFTBANK GROUP CORP.	32.24x	5.29x	21.96x	0.26%	154B
AT&T INC.	10.41x	2.22x	5.97x	5.32%	140B
BHARTI AIRTEL LIMITED	29.87x	5.43x	9.51x	1.74%	126B
COMCAST CORPORATION	7.5x	1.33x	4.8x	5.99%	78.3B
SOFTBANK CORP.	18.73x	2.16x	8.17x	3.72%	72.23B
KDDI CORPORATION	14.34x	2.35x	7.68x	2.93%	69.35B
VODAFONE GROUP PLC	13.19x	1.41x	4.8x	3.44%	36.35B
Average	84.97x	6.66x	16.12x	3.46%	283.61B
Weighted average by Cap.	492.91x	29.48x	61.81x	3.03%