Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E.
- ^LKR	-

Sep. 04	Communication, healthcare stocks lift Sri Lankan shares higher	RE
Sep. 01	Dialog Axiata PLC Announces Board and Committee Changes, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	426,896	-	-
Change	-	-	-
Enterprise Value (EV) ¹	491,286	486,203	478,362
Change	-	-1.03%	-1.61%
P/E	-	-	-
PBR	-	-	-
PEG	-	-	-
Capitalization / Revenue	2.18x	2.03x	1.89x
EV / Revenue	2.5x	2.31x	2.12x
EV / EBITDA	4.66x	4.2x	3.82x
EV / EBIT	8.96x	7.74x	6.58x
EV / FCF	14x	9.37x	8.48x
FCF Yield	7.14%	10.7%	11.8%
Dividend per Share ²	3.91	4.3	4.75
Rate of return	-	-	-
EPS ²	4.3	5.06	5.94
Distribution rate	90.9%	85%	80%
Net sales ¹	196,216	210,296	225,370
EBITDA ¹	105,482	115,652	125,130
EBIT ¹	54,831	62,851	72,688
Net income ¹	39,932	46,567	54,639
Net Debt ¹	64,390	59,307	51,466
Reference price ²	-	-	-
Nbr of stocks (in thousands)	9,200,335	-	-
Announcement Date	-	-	-

¹LKR in Million²LKR

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.($)
DIALOG AXIATA PLC	-	2.5x	4.66x	-	1.29B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	2258.2x	44.03x	90.19x	-	2,018B
SOFTBANK GROUP CORP.	32.81x	6.56x	27.19x	0.18%	223B
T-MOBILE US, INC.	15.11x	2.76x	6.97x	2.51%	177B
AT&T INC.	10.82x	2.47x	6.63x	4.37%	174B
KDDI CORPORATION	15.31x	2.45x	8.09x	2.77%	73.53B
VODAFONE GROUP PLC	14.76x	1.44x	4.89x	3.31%	38.35B
ADVANCED INFO SERVICE	19.18x	5.31x	9.68x	4.93%	30.71B
CHINA UNICOM (HONG KONG) LIMITED	8.19x	0.27x	1.1x	7.98%	21.77B
TELENOR ASA	11.39x	3.07x	6.89x	7.61%	18.46B
Average	265.09x	7.09x	16.63x	4.21%	277.62B
Weighted average by Cap.	1,647.48x	33.03x	69.05x	2.7%