Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 2026-08-10			5-day change	1st Jan Change
44.70 ^LKR	+0.90%		+0.90%	+50.00%

Jul. 31	Dialog Axiata PLC Announces Board and Committee Changes	CI
Jul. 17	Sri Lankan shares log third straight weekly loss as utilities weigh	RE

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	411,255	-	-
Change	-	-21.57%	5.88%	-	50%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	411,255	411,255	411,255
Change	-	21.99%	17.45%	-	50%	0%	0%
P/E	5.24x	-2.09x	3.69x	13.2x	11.8x	8.76x	7.21x
PBR	-	-	-	3.05x	4.14x	3.6x	3.22x
PEG	-	0x	-0x	-	0.2x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.05x	1.85x	1.64x
EV / Revenue	0x	0x	0x	0x	2.05x	1.85x	1.64x
EV / EBITDA	-	-	-	-	-	-	3,560,711x
EV / EBIT	0x	0x	0x	0x	8.11x	6.76x	5.7x
EV / FCF	0x	-0x	-0x	-	6.41x	6.28x	4.77x
FCF Yield	20.7%	-0.22%	-16.2%	-	15.6%	15.9%	20.9%
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%	6.26%	8.05%	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	44.70	44.70	44.70
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	11.76x	-	-	6.26%	1.23B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1507.55x	39.6x	81.95x	-	1,829B
SOFTBANK GROUP CORP.	29.11x	6.26x	29.69x	0.2%	197B
T-MOBILE US, INC.	16.28x	2.9x	7.35x	2.33%	191B
AT&T INC.	10.26x	2.4x	6.45x	4.62%	165B
KDDI CORPORATION	14.37x	2.33x	7.76x	2.97%	67.8B
VODAFONE GROUP PLC	12.56x	1.41x	4.82x	3.53%	36.36B
ADVANCED INFO SERVICE	20.79x	5.63x	10.33x	4.58%	33.43B
CHINA UNICOM (HONG KONG) LIMITED	8.8x	0.32x	1.29x	7.47%	24.84B
TELENOR ASA	12.49x	3.16x	7.09x	7.38%	19.09B
Average	164.40x	7.11x	17.41x	4.37%	256.42B
Weighted average by Cap.	1,080.33x	29.29x	62.19x	2.8%