DIALOG AXIATA PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.8 LKR | 0.00% |
|
-0.84% | +31.11% |
| Apr. 25 | Axiata, Sinar Mas closer to $3.5 billion telco merger in Indonesia, Bloomberg says | RE |
| Apr. 19 | Transcript : Bharti Airtel Limited, Dialog Axiata PLC - M&A Call |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 82,252 | 100,168 | 101,355 | 89,387 | 70,105 | 97,322 | 97,322 | - |
| Enterprise Value (EV) 1 | 121,098 | 144,686 | 130,464 | 109,143 | 133,148 | 156,381 | 174,890 | 200,028 |
| P/E ratio | 11 x | 9.32 x | 8.38 x | 5.24 x | -2.09 x | 3.69 x | 5.99 x | 4.87 x |
| Yield | 3.66% | 4.31% | 5.97% | 11.4% | - | 14.9% | 8.39% | 10.1% |
| Capitalization / Revenue | 0.75 x | 0.86 x | 0.84 x | 0.63 x | 0.39 x | 0.4 x | 0.56 x | 0.51 x |
| EV / Revenue | 1.11 x | 1.24 x | 1.09 x | 0.77 x | 0.75 x | 0.83 x | 1.01 x | 1.05 x |
| EV / EBITDA | 2.78 x | 3.1 x | 2.57 x | 1.86 x | 2.85 x | 2.94 x | 2.68 x | 2.9 x |
| EV / FCF | -108 x | 24 x | 5.21 x | 5.91 x | -880 x | -13 x | 5.31 x | 13 x |
| FCF Yield | -0.92% | 4.16% | 19.2% | 16.9% | -0.11% | -7.71% | 18.8% | 7.69% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 8,143,778 | 8,143,778 | 8,173,809 | 8,200,608 | 8,247,640 | 8,247,640 | 8,247,640 | - |
| Reference price 2 | 10.10 | 12.30 | 12.40 | 10.90 | 8.500 | 11.80 | 11.80 | 11.80 |
| Announcement Date | 2/15/19 | 2/14/20 | 2/19/21 | 2/11/22 | 2/10/23 | 2/16/24 | - | - |
1LKR in Million2LKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 109,157 | 116,827 | 120,142 | 141,915 | 178,131 | 187,813 | 173,007 | 189,782 |
| EBITDA 1 | 43,627 | 46,703 | 50,854 | 58,696 | 46,695 | 60,258 | 65,200 | 68,897 |
| EBIT 1 | 16,723 | 15,336 | 16,683 | 23,440 | 2,568 | 20,874 | 25,445 | 32,576 |
| Operating Margin | 15.32% | 13.13% | 13.89% | 16.52% | 1.44% | 11.11% | 14.71% | 17.16% |
| Earnings before Tax (EBT) 1 | 9,550 | 12,682 | 13,788 | - | - | 22,945 | 19,289 | 27,658 |
| Net income 1 | 7,501 | 10,776 | 12,034 | 17,061 | -33,388 | 20,124 | 16,257 | 19,973 |
| Net margin | 6.87% | 9.22% | 10.02% | 12.02% | -18.74% | 10.71% | 9.4% | 10.52% |
| EPS 2 | 0.9200 | 1.320 | 1.480 | 2.080 | -4.060 | 2.440 | 1.970 | 2.425 |
| Free Cash Flow 1 | -1,117 | 6,021 | 25,055 | 18,472 | -151.2 | -12,060 | 32,914 | 15,377 |
| FCF margin | -1.02% | 5.15% | 20.85% | 13.02% | -0.08% | -6.42% | 19.02% | 8.1% |
| FCF Conversion (EBITDA) | - | 12.89% | 49.27% | 31.47% | - | 50.07% | 50.48% | 22.32% |
| FCF Conversion (Net income) | - | 55.88% | 208.2% | 108.27% | - | 172.97% | 202.46% | 76.99% |
| Dividend per Share 2 | 0.3700 | 0.5300 | 0.7400 | 1.240 | - | 1.340 | 0.9900 | 1.190 |
| Announcement Date | 2/15/19 | 2/14/20 | 2/19/21 | 2/11/22 | 2/10/23 | 2/16/24 | - | - |
1LKR in Million2LKR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2023 Q1 | 2023 Q2 | 2023 Q3 |
|---|---|---|---|---|
| Net sales | 67,929 | - | - | - |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | - | 8,692 | 3,103 | 3,063 |
| Net margin | - | - | - | - |
| EPS 2 | 0.8600 | 1.050 | 4.470 | 0.3700 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 8/5/21 | 5/12/23 | 8/10/23 | 11/10/23 |
1LKR in Million2LKR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 38,846 | 44,517 | 29,109 | 19,757 | 63,043 | 82,152 | 77,568 | 102,706 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.8904 x | 0.9532 x | 0.5724 x | 0.3366 x | 1.35 x | 1.325 x | 1.19 x | 1.491 x |
| Free Cash Flow 1 | -1,117 | 6,021 | 25,055 | 18,472 | -151 | -12,060 | 32,914 | 15,377 |
| ROE (net income / shareholders' equity) | 11.6% | 15.2% | 6.6% | 19.4% | -48.1% | 36.1% | 17.5% | 19.8% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 30,443 | 27,624 | 17,463 | 30,594 | 56,804 | 33,386 | 32,287 | 53,520 |
| Capex / Sales | 27.89% | 23.64% | 14.54% | 21.56% | 31.89% | 17.78% | 18.66% | 28.2% |
| Announcement Date | 2/15/19 | 2/14/20 | 2/19/21 | 2/11/22 | 2/10/23 | 2/16/24 | - | - |
1LKR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
11.8
LKR
Average target price
13.67
LKR
Spread / Average Target
+15.82%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +31.11% | 329M | |
| +2.26% | 193B | |
| -0.18% | 120B | |
| +23.66% | 72.46B | |
| -2.36% | 57.97B | |
| +24.90% | 23.92B | |
| +9.95% | 16.07B | |
| -10.14% | 15.66B | |
| +4.97% | 9.6B | |
| -15.58% | 9.2B |
- Stock Market
- Equities
- DIAL.N0000 Stock
- Financials Dialog Axiata PLC
