Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 2026-07-07			5-day change	1st Jan Change
44.60 ^LKR	-1.98%		-5.71%	+49.66%

May. 14	Dialog Axiata PLC Declares Interim Dividend for the Three Months Ended 31 March 2026, Payable on 15 June 2026	CI
May. 14	Dialog Axiata PLC Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2025	2026	2027	2028
Market Cap ¹	89,387	70,105	74,229	274,170	410,335	-	-
Change	-	-21.57%	5.88%	-	49.66%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	410,335	410,335	410,335
Change	-	21.99%	17.45%	-	49.66%	0%	0%
P/E	5.24x	-2.09x	3.69x	13.2x	11.7x	8.75x	7.19x
PBR	-	-	-	3.05x	4.13x	3.6x	3.21x
PEG	-	0x	-0x	-	0.2x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.04x	1.85x	1.64x
EV / Revenue	0x	0x	0x	0x	2.04x	1.85x	1.64x
EV / EBITDA	-	-	-	-	-	-	3,552,745x
EV / EBIT	0x	0x	0x	0x	8.09x	6.74x	5.68x
EV / FCF	0x	-0x	-0x	-	6.4x	6.26x	4.76x
FCF Yield	20.7%	-0.22%	-16.2%	-	15.6%	16%	21%
Dividend per Share ²	1.24	-	1.34	1.5	2.8	3.6	4.7
Rate of return	11.4%	-	14.9%	5.03%	6.28%	8.07%	10.5%
EPS ²	2.08	-4.06	2.44	2.26	3.8	5.1	6.2
Distribution rate	59.6%	-	54.9%	66.4%	73.7%	70.6%	75.8%
Net sales ¹	141,915	178,131	187,813	179,641	200,714	222,326	250,680
EBITDA	58,696	46,695	61,514	85,973	-	-	115,498
EBIT ¹	23,440	2,568	20,874	41,894	50,698	60,850	72,190
Net income ¹	17,061	-33,388	20,124	20,770	35,237	46,773	57,449
Net Debt	19,757	63,043	82,152	-	-	-	-
Reference price ²	10.90	8.50	9.00	29.80	44.60	44.60	44.60
Nbr of stocks (in thousands)	8,200,608	8,247,640	8,247,640	9,200,335	9,200,335	-	-
Announcement Date	2/11/22	2/10/23	2/16/24	2/7/26	-	-	-

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	11.74x	-	-	6.28%	1.23B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-112.38x	49.5x	119.66x	-	1,969B
SOFTBANK GROUP CORP.	34.17x	6.48x	29.32x	0.19%	203B
T-MOBILE US, INC.	17.66x	2.99x	7.61x	2.23%	200B
AT&T INC.	9.23x	2.25x	6.06x	5.26%	147B
KDDI CORPORATION	14.09x	2.28x	7.61x	3.03%	65.35B
ADVANCED INFO SERVICE	21.27x	5.69x	10.42x	4.46%	33.57B
VODAFONE GROUP PLC	12.05x	1.24x	4.24x	4.19%	30.38B
TELENOR ASA	12.45x	3.44x	7.59x	6.78%	20.16B
VODACOM GROUP LIMITED	11.75x	1.8x	4.44x	5.68%	17.95B
Average	3.20x	8.41x	21.88x	4.23%	268.74B
Weighted average by Cap.	-77.03x	37.30x	91.28x	2.75%