|
Market Closed -
BURSA MALAYSIA
12:59:17 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 1.630 MYR | -2.40% |
|
-6.32% | -35.32% |
| 09-11 | Axiata Group Berhad, Q2 2026 Earnings Call, Aug 28, 2026 | |
| 09-10 | Axiata Group Berhad Announces Change of Address | CI |
Company Valuation: Axiata Group
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 | 14,977 | - | - |
| Change | - | -25.7% | -22.96% | 4.66% | 1.24% | -35.3% | - | - |
| Enterprise Value (EV) 1 | 60,420 | 28,358 | 42,076 | 52,231 | 36,257 | 26,878 | 25,845 | 24,644 |
| Change | - | -53.07% | 48.38% | 24.13% | -30.58% | -25.87% | -3.84% | -4.65% |
| P/E | 46.7x | 2.91x | -183x | 24.2x | 63x | 22.1x | 15x | 12.5x |
| PBR | 2.12x | - | 0.99x | 1.08x | 1.14x | 0.73x | 0.73x | 0.75x |
| PEG | - | 0x | 2x | -0x | -1x | 0.3x | 0.3x | 0.6x |
| Capitalization / Revenue | 1.47x | 1.03x | 0.93x | 1.02x | 1.97x | 1.22x | 1.18x | 1.15x |
| EV / Revenue | 2.33x | 1.03x | 1.79x | 2.34x | 3.08x | 2.19x | 2.03x | 1.89x |
| EV / EBITDA | 5.3x | 2.28x | 4.37x | 4.69x | 5.23x | 4.77x | 4.41x | 4.08x |
| EV / EBIT | 18.3x | 6.47x | 17.3x | 13.8x | 23.1x | 12.4x | 10.7x | 9.44x |
| EV / FCF | 25.2x | - | 57.1x | 13.6x | 21.8x | 9.75x | 9.4x | 8.25x |
| FCF Yield | 3.97% | - | 1.75% | 7.37% | 4.59% | 10.3% | 10.6% | 12.1% |
| Dividend per Share 2 | 0.095 | - | 0.1 | 0.1 | 0.1 | 0.1066 | 0.121 | 0.1263 |
| Rate of return | 2.28% | - | 4.2% | 4.02% | 3.97% | 6.54% | 7.42% | 7.75% |
| EPS 2 | 0.089 | 1.063 | -0.013 | 0.103 | 0.04 | 0.0736 | 0.1086 | 0.1303 |
| Distribution rate | 107% | - | -769% | 97.1% | 250% | 145% | 111% | 97% |
| Net sales 1 | 25,901 | 27,522 | 23,489 | 22,335 | 11,758 | 12,284 | 12,701 | 13,010 |
| EBITDA 1 | 11,404 | 12,434 | 9,629 | 11,129 | 6,934 | 5,634 | 5,863 | 6,038 |
| EBIT 1 | 3,309 | 4,383 | 2,429 | 3,788 | 1,567 | 2,165 | 2,410 | 2,610 |
| Net income 1 | 818.9 | 9,766 | -125.2 | 946.8 | 364.6 | 650.6 | 1,014 | 1,210 |
| Net Debt 1 | 22,252 | - | 20,230 | 29,366 | 13,108 | 11,901 | 10,868 | 9,667 |
| Reference price 2 | 4.160 | 3.090 | 2.380 | 2.490 | 2.520 | 1.630 | 1.630 | 1.630 |
| 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 | 22/02/22 | 23/02/23 | 22/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.13x | 2.19x | 4.77x | 6.54% | 3.68B | |
| 2258.2x | 44.03x | 90.19x | - | 2,018B | |
| 32.81x | 6.56x | 27.19x | 0.18% | 223B | |
| 15.11x | 2.76x | 6.97x | 2.51% | 177B | |
| 10.82x | 2.47x | 6.63x | 4.37% | 174B | |
| 15.31x | 2.45x | 8.09x | 2.77% | 73.53B | |
| 14.76x | 1.44x | 4.89x | 3.31% | 38.35B | |
| 19.18x | 5.31x | 9.68x | 4.93% | 30.71B | |
| 8.19x | 0.27x | 1.1x | 7.98% | 21.77B | |
| 11.39x | 3.07x | 6.89x | 7.61% | 18.46B | |
| Average | 240.79x | 7.05x | 16.64x | 4.47% | 277.86B | |
| Weighted average by Cap. | 1,645.33x | 33.00x | 68.99x | 2.72% |
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
- 6888 Stock
- Valuation Axiata Group
Select your edition
All financial news and data tailored to specific country editions
