Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
43.80 ^LKR	+0.23%		-0.90%	+46.98%

Jul. 17	Sri Lankan shares log third straight weekly loss as utilities weigh	RE
May. 14	Dialog Axiata PLC Declares Interim Dividend for the Three Months Ended 31 March 2026, Payable on 15 June 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	402,975	-	-
Change	-	-21.57%	5.88%	-	46.98%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	402,975	402,975	402,975
Change	-	21.99%	17.45%	-	46.98%	0%	0%
P/E	5.24x	-2.09x	3.69x	13.2x	11.5x	8.59x	7.06x
PBR	-	-	-	3.05x	4.06x	3.53x	3.15x
PEG	-	0x	-0x	-	0.2x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.01x	1.81x	1.61x
EV / Revenue	0x	0x	0x	0x	2.01x	1.81x	1.61x
EV / EBITDA	-	-	-	-	-	-	3,489,019x
EV / EBIT	0x	0x	0x	0x	7.95x	6.62x	5.58x
EV / FCF	0x	-0x	-0x	-	6.28x	6.15x	4.68x
FCF Yield	20.7%	-0.22%	-16.2%	-	15.9%	16.3%	21.4%
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%	6.39%	8.22%	10.7%
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	43.80	43.80	43.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIALOG AXIATA PLC	11.53x	-	-	6.39%	1.2B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-218.52x	37.44x	85.7x	-	1,516B
T-MOBILE US, INC.	16.54x	2.92x	7.4x	2.29%	193B
SOFTBANK GROUP CORP.	32.56x	6.29x	28.49x	0.2%	191B
AT&T INC.	10.29x	2.41x	6.46x	4.6%	165B
KDDI CORPORATION	14.85x	2.37x	7.89x	2.88%	67.97B
VODAFONE GROUP PLC	14.21x	1.37x	4.68x	3.6%	35.2B
ADVANCED INFO SERVICE	21.27x	5.69x	10.42x	4.42%	33.23B
CHINA UNICOM (HONG KONG) LIMITED	9.16x	0.33x	1.35x	7.39%	25.75B
TELENOR ASA	12.61x	3.12x	6.99x	7.44%	18.74B
Average	-7.55x	6.88x	17.71x	4.36%	224.8B
Weighted average by Cap.	-141.21x	26.43x	61.90x	2.8%