Valuation Digi.Com

Stocks

Delayed BURSA MALAYSIA 05:21:12 30/09/2026 +04			5-day change	1st Jan Change
2.590 ^MYR	-0.38%		-1.52%	-18.81%

08-14	Malaysian Blue-Chip Index Ends in Red Despite Upbeat Q2 GDP Data; TSR Capital Shares Gain 5%	MT
08-14	Celcomdigi Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,899	46,926	47,865	42,468	37,424	30,502	-	-
Change	-	38.43%	2%	-11.27%	-11.88%	-18.5%	-	-
Enterprise Value (EV) ¹	38,654	46,926	60,464	55,280	50,192	42,615	41,597	41,218
Change	-	21.4%	28.85%	-8.57%	-9.21%	-15.09%	-2.39%	-0.91%
P/E	29.2x	42.6x	30.8x	30.9x	24.7x	17.9x	16.5x	14.9x
PBR	54.5x	-	2.93x	2.64x	2.36x	1.93x	1.92x	1.9x
PEG	-	-1.1x	0.8x	-2.7x	2.48x	1.4x	1.85x	1.4x
Capitalization / Revenue	5.35x	6.93x	3.77x	3.35x	2.89x	2.31x	2.27x	2.22x
EV / Revenue	6.1x	6.93x	4.77x	4.36x	3.87x	3.22x	3.09x	3x
EV / EBITDA	12.8x	15.6x	9.82x	9.53x	9.17x	7.41x	6.99x	6.71x
EV / EBIT	22.1x	31.2x	22.2x	23.7x	18.8x	14.8x	13.3x	12.2x
EV / FCF	20.9x	-	15.4x	36.1x	20.5x	14.1x	12.8x	12.3x
FCF Yield	4.79%	-	6.51%	2.77%	4.88%	7.07%	7.8%	8.12%
Dividend per Share ²	0.149	-	0.132	0.143	0.147	0.1448	0.1551	0.1696
Rate of return	3.42%	-	3.24%	3.95%	4.61%	5.57%	5.97%	6.53%
EPS ²	0.1495	0.094	0.1323	0.1173	0.129	0.145	0.158	0.1745
Distribution rate	99.7%	-	99.8%	122%	114%	99.8%	98.2%	97.2%
Net sales ¹	6,336	6,773	12,682	12,679	12,958	13,219	13,458	13,727
EBITDA ¹	3,010	3,013	6,155	5,799	5,475	5,750	5,947	6,143
EBIT ¹	1,747	1,503	2,720	2,332	2,672	2,888	3,120	3,374
Net income ¹	1,162	763.5	1,552	1,376	1,514	1,688	1,798	2,026
Net Debt ¹	4,755	-	12,600	12,812	12,768	12,113	11,095	10,716
Reference price ²	4.360	4.000	4.080	3.620	3.190	2.600	2.600	2.600
Nbr of stocks (in thousands)	7,775,000	11,731,508	11,731,508	11,731,508	11,731,508	11,731,508	-	-
Announcement Date	28/01/22	24/02/23	20/02/24	13/02/25	11/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIGI.COM	17.93x	3.22x	7.41x	5.57%	7.47B
BHARTI AIRTEL LIMITED	27.58x	5.03x	8.81x	1.88%	115B
SOFTBANK CORP.	19.48x	2.2x	8.4x	3.67%	74.46B
MTN GROUP LIMITED	13.78x	1.78x	3.8x	3.26%	21.75B
CELLNEX TELECOM, S.A.	-206.31x	8.3x	10.32x	3.47%	17.61B
ROGERS COMMUNICATIONS INC.	28.31x	2.89x	6.52x	4.49%	17.08B
VODAFONE IDEA LIMITED	-7.94x	6.76x	15.15x	-.--%	15.2B
ETIHAD ETISALAT COMPANY	13.26x	2.6x	6.76x	4.92%	13.07B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	26.02x	3.62x	10.7x	4.03%	11.96B
TELE2 AB	11.1x	4.71x	10.18x	6.72%	11.62B
Average	-5.68x	4.11x	8.80x	3.8%	30.53B
Weighted average by Cap.	7.86x	4.05x	8.63x	3.04%