|
Market Closed -
BURSA MALAYSIA
03:54:08 2026-11-11 am EST
|
5-day change | 1st Jan Change | ||
| 0.2450 MYR | -2.00% |
|
+4.26% | -40.96% |
| Sep. 17 | AirAsia's Fernandes says carrier can withstand jet fuel cost spike | RE |
| Sep. 16 | Malaysia talks to rival airlines as it monitors AirAsia's financial health, sources say | RE |
Company Valuation: AirAsia Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,079 | 2,601 | 3,510 | 4,330 | 1,839 | 1,098 | - | - |
| Change | - | -15.53% | 34.94% | 23.37% | -57.54% | -40.26% | - | - |
| Enterprise Value (EV) 1 | 18,552 | 19,995 | 26,492 | 5,477 | 2,753 | 2,052 | 1,854 | 1,578 |
| Change | - | 7.78% | 32.5% | -79.33% | -49.74% | -25.47% | -9.65% | -14.87% |
| P/E | -0.95x | -1.02x | 4.12x | -9.01x | 0.14x | 9.33x | 5.08x | 3.3x |
| PBR | -0.99x | -0.44x | -0.4x | -0.49x | 1.89x | 1.07x | 0.85x | 0.58x |
| PEG | - | 0x | -0x | 0x | -0x | -0.1x | 0.1x | 0.1x |
| Capitalization / Revenue | 3.09x | 0.39x | 0.24x | 2.89x | 0.92x | 0.33x | 0.3x | 0.28x |
| EV / Revenue | 18.6x | 3.03x | 1.79x | 3.66x | 1.38x | 0.61x | 0.5x | 0.4x |
| EV / EBITDA | -17.3x | 55.4x | 13.2x | -8.26x | -5.56x | 4.84x | 3.47x | 2.37x |
| EV / EBIT | -6.57x | -17.7x | 94.5x | -7.16x | -4.57x | 6.39x | 5.37x | 3.98x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.83 | -0.612 | 0.2 | -0.111 | 3.001 | 0.0262 | 0.0482 | 0.0742 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 996.7 | 6,606 | 14,772 | 1,498 | 1,994 | 3,374 | 3,688 | 3,935 |
| EBITDA 1 | -1,072 | 360.9 | 2,009 | -663.2 | -494.9 | 423.7 | 534.6 | 666.3 |
| EBIT 1 | -2,823 | -1,126 | 280.5 | -765.3 | -602.8 | 321.1 | 345.5 | 396.7 |
| Net income 1 | -3,119 | -2,480 | 837 | -475.1 | 13,034 | 120.1 | 194.7 | 314.1 |
| Net Debt 1 | 15,472 | 17,393 | 22,982 | 1,147 | 914.3 | 953.5 | 755.5 | 479.8 |
| Reference price 2 | 0.7900 | 0.6250 | 0.8250 | 1.0000 | 0.4150 | 0.2450 | 0.2450 | 0.2450 |
| Nbr of stocks (in thousands) | 3,898,053 | 4,161,793 | 4,254,582 | 4,330,434 | 4,430,196 | 4,482,770 | - | - |
| Announcement Date | 2/28/22 | 2/28/23 | 2/29/24 | 2/28/25 | 2/25/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.52x | 0.61x | 4.9x | - | 276M | |
| 19.85x | 0.99x | 8.87x | 0.86% | 60.33B | |
| 13.83x | 0.83x | 8.33x | -.--% | 39.17B | |
| 15.57x | 1.58x | 7.31x | 1.63% | 31.1B | |
| 9.19x | 0.86x | 4.17x | 2.01% | 26.44B | |
| 18.78x | 0.81x | 7.98x | 1.58% | 22.68B | |
| 129.99x | 2.34x | 14.2x | 0.06% | 22.39B | |
| 30.13x | 1.14x | 6.26x | 3.27% | 17.55B | |
| -11.17x | 1.66x | 13.41x | -.--% | 17.51B | |
| 9.95x | 1.15x | 4.98x | 3.3% | 14.28B | |
| Average | 24.56x | 1.20x | 8.04x | 1.41% | 25B | |
| Weighted average by Cap. | 24.95x | 1.19x | 8.40x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 5099 Stock
- Valuation AirAsia Group
Select your edition
All financial news and data tailored to specific country editions
