Valuation AirAsia X

Stocks

Market Closed - BURSA MALAYSIA 12:59:52 30/10/2026 +04			5-day change	1st Jan Change
0.4350 ^MYR	-1.14%		+1.16%	-75.00%

10-28	As Iran war drags on, airlines pull back on fuel hedges and warn on fares	RE
10-28	As Iran war drags on, airlines pull back on fuel hedges and warn on fares	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	269.6	236.4	836	894.1	777.9	1,479	-	-
Change	-	-12.31%	253.58%	6.95%	-13%	90.1%	-	-
Enterprise Value (EV) ¹	269.6	236.4	2,287	2,133	1,841	16,622	13,064	8,876
Change	-	-12.31%	867.07%	-6.7%	-13.72%	803.06%	-21.4%	-32.06%
P/E	-0.01x	0.01x	2.26x	3.9x	4.06x	4.49x	1.48x	1.41x
PBR	-	-0.39x	-	2.56x	1.5x	0.6x	0.41x	0.3x
PEG	-	-0x	-0x	-0.1x	-0.2x	-0.1x	0x	0.32x
Capitalization / Revenue	0.22x	0.27x	0.33x	0.28x	0.23x	0.06x	0.06x	0.06x
EV / Revenue	0.22x	0.27x	0.9x	0.66x	0.55x	0.7x	0.54x	0.37x
EV / EBITDA	-	0.01x	6.31x	3.77x	4.48x	4.12x	2.99x	1.81x
EV / EBIT	-	0.01x	12.2x	3.94x	9.4x	9.4x	5.17x	3.92x
EV / FCF	-	-	-24.2x	6.17x	7.94x	5.98x	3.32x	2.13x
FCF Yield	-	-	-4.13%	16.2%	12.6%	16.7%	30.1%	46.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-81.22	79.51	0.826	0.513	0.429	0.098	0.298	0.311
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,216	878.2	2,528	3,245	3,325	23,734	24,290	23,768
EBITDA ¹	-	33,030	362.2	565.7	410.9	4,035	4,373	4,907
EBIT ¹	-	33,014	187.5	541.9	195.8	1,769	2,527	2,266
Net income ¹	-	32,983	369.1	229.1	191.7	229.5	765.6	957
Net Debt ¹	-	-	1,451	1,239	1,063	15,143	11,585	7,398
Reference price ²	0.6500	0.5700	1.8700	2.0000	1.7400	0.4400	0.4400	0.4400
Nbr of stocks (in thousands)	414,815	414,815	447,073	447,073	447,073	3,360,839	-	-
Announcement Date	29/10/21	22/02/23	29/02/24	28/02/25	26/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIRASIA X	4.49x	0.7x	4.12x	-	364M
DELTA AIR LINES, INC.	16.48x	0.9x	8x	0.97%	53.42B
UNITED AIRLINES HOLDINGS, INC.	12.32x	0.75x	7.49x	-.--%	34.18B
RYANAIR HOLDINGS PLC	13.72x	1.34x	6.24x	1.9%	26.88B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.98x	0.79x	3.82x	2.17%	23.83B
SOUTHWEST AIRLINES CO.	17.58x	0.77x	7.57x	1.65%	21.39B
INTERGLOBE AVIATION LIMITED	62.68x	2.1x	12.7x	0.07%	18.98B
SINGAPORE AIRLINES LIMITED	30.49x	1.07x	5.86x	3.52%	16.33B
AIR CHINA LIMITED	-9.64x	1.59x	11.12x	-.--%	15.58B
LATAM AIRLINES GROUP S.A.	8.71x	1.05x	4.45x	3.76%	12.51B
Average	16.48x	1.11x	7.14x	1.56%	22.35B
Weighted average by Cap.	17.38x	1.08x	7.48x	1.32%