|
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 |
Company Valuation: AirAsia X
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 | 1,462 | - | - |
| Change | - | -12.31% | 253.58% | 6.95% | -13% | 87.94% | - | - |
| Enterprise Value (EV) 1 | 269.6 | 236.4 | 2,287 | 2,133 | 1,841 | 16,605 | 13,047 | 8,860 |
| Change | - | -12.31% | 867.07% | -6.7% | -13.72% | 802.15% | -21.42% | -32.1% |
| P/E | -0.01x | 0.01x | 2.26x | 3.9x | 4.06x | 4.44x | 1.46x | 1.4x |
| PBR | - | -0.39x | - | 2.56x | 1.5x | 0.6x | 0.4x | 0.29x |
| 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 | 2.98x | 1.81x |
| EV / EBIT | - | 0.01x | 12.2x | 3.94x | 9.4x | 9.39x | 5.16x | 3.91x |
| 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% | 47% |
| 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 | 0.4350 | 0.4350 | 0.4350 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.44x | 0.7x | 4.12x | - | 360M | |
| 16.18x | 0.88x | 7.88x | 0.98% | 52.45B | |
| 12.21x | 0.75x | 7.45x | -.--% | 33.87B | |
| 13.68x | 1.34x | 6.22x | 1.91% | 26.8B | |
| 7.84x | 0.78x | 3.77x | 2.21% | 23.44B | |
| 17.08x | 0.76x | 7.39x | 1.7% | 20.77B | |
| 87.79x | 2.12x | 13.16x | 0.07% | 19.86B | |
| 30.77x | 1.08x | 5.91x | 3.48% | 16.51B | |
| -9.78x | 1.6x | 11.14x | -.--% | 15.68B | |
| 8.27x | 1.02x | 4.29x | 3.97% | 11.87B | |
| Average | 18.85x | 1.10x | 7.13x | 1.59% | 22.16B | |
| Weighted average by Cap. | 19.70x | 1.08x | 7.49x | 1.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5238 Stock
- Valuation AirAsia X
Select your edition
All financial news and data tailored to specific country editions
