Valuation Maxis

Stocks

Market Closed - BURSA MALAYSIA 11:50:43 29/10/2026 +03			5-day change	1st Jan Change
3.540 ^MYR	+0.85%		0.00%	-6.60%

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	27,760	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-6.52%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	35,727	35,020	34,299
Change	-	-35.83%	30.89%	-4.93%	2.14%	-6.52%	-1.98%	-2.06%
P/E	29x	25.4x	30.3x	20.5x	19x	17.1x	17x	16x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.36x	4.23x	4.08x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	4.1x	27.11x	2.72x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.55x	2.49x	2.44x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.28x	3.15x	3.02x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	8.08x	7.8x	7.53x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	13.5x	12.9x	12.4x
EV / FCF	20.6x	-	23x	18.3x	16.9x	15.2x	14.1x	13.3x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.57%	7.08%	7.5%
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%	5%	5.13%	5.28%
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	3.540	3.540	3.540
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	16.93x	3.26x	8.02x	5.04%	6.75B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	568.9x	39.98x	79.8x	-	1,972B
SOFTBANK GROUP CORP.	35.41x	5.57x	23.12x	0.23%	169B
T-MOBILE US, INC.	13.52x	2.56x	6.46x	2.8%	159B
AT&T INC.	10.33x	2.21x	5.95x	5.36%	139B
BHARTI AIRTEL LIMITED	30.38x	5.51x	9.66x	1.71%	128B
COMCAST CORPORATION	7.33x	1.31x	4.75x	6.15%	76.6B
SOFTBANK CORP.	18.2x	2.11x	8.01x	3.83%	69.93B
KDDI CORPORATION	13.99x	2.31x	7.55x	3%	67.39B
VODAFONE GROUP PLC	13.11x	1.41x	4.78x	3.47%	36B
Average	72.81x	6.62x	15.81x	3.51%	282.37B
Weighted average by Cap.	403.34x	28.93x	58.80x	3%