Stock ROBI ROBI AXIATA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Robi Axiata Limited

Equities

ROBI

BD0003ROBI07

Wireless Telecommunications Services

End-of-day quote Dhaka S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
24.5 BDT -1.21% Intraday chart for Robi Axiata Limited -7.20% -18.33%
Apr. 22 Robi Axiata Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 12 Robi Axiata Limited Receives Cellular Mobile Services Operator License and Radio Communications Apparatus License for Cellular Mobile Services from Bangladesh Telecommunication Regulatory Commission CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 156,090 181,232 157,138 157,138
Enterprise Value (EV) 1 205,254 233,827 210,672 213,786
P/E ratio 91 x 100 x 86 x 49 x
Yield - 1.45% 2.33% 3.33%
Capitalization / Revenue 2.06 x 2.23 x 1.83 x 1.58 x
EV / Revenue 2.71 x 2.87 x 2.45 x 2.15 x
EV / EBITDA 7.35 x 8.18 x 6.22 x 5.32 x
EV / FCF 23,995,835 x 27,476,189 x -80,610,181 x 13,942,571 x
FCF Yield 0% 0% -0% 0%
Price to Book 2.37 x 2.74 x 2.34 x 2.35 x
Nbr of stocks (in thousands) 5,237,933 5,237,933 5,237,933 5,237,933
Reference price 2 29.80 34.60 30.00 30.00
Announcement Date 3/31/21 3/22/22 4/9/23 2/15/24
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 74,812 75,643 81,425 85,860 99,423
EBITDA 1 24,862 27,936 28,579 33,894 40,203
EBIT 1 8,340 10,223 8,982 13,281 16,764
Operating Margin 11.15% 13.52% 11.03% 15.47% 16.86%
Earnings before Tax (EBT) 1 3,789 5,509 4,962 4,628 9,038
Net income 1 169 1,553 1,803 1,827 3,210
Net margin 0.23% 2.05% 2.21% 2.13% 3.23%
EPS 2 0.0359 0.3273 0.3443 0.3488 0.6128
Free Cash Flow - 8,554 8,510 -2,613 15,333
FCF margin - 11.31% 10.45% -3.04% 15.42%
FCF Conversion (EBITDA) - 30.62% 29.78% - 38.14%
FCF Conversion (Net income) - 550.68% 471.91% - 477.73%
Dividend per Share - - 0.5000 0.7000 1.000
Announcement Date 3/31/21 3/31/21 3/22/22 4/9/23 2/15/24
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 49,276 49,164 52,595 53,534 56,648
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) 1.982 x 1.76 x 1.84 x 1.579 x 1.409 x
Free Cash Flow - 8,554 8,510 -2,613 15,333
ROE (net income / shareholders' equity) - 2.47% 2.73% 2.74% 4.79%
ROA (Net income/ Total Assets) - 3.44% 2.76% 4.1% 5%
Assets 1 - 45,149 65,381 44,561 64,139
Book Value Per Share 2 12.60 12.60 12.60 12.80 12.80
Cash Flow per Share 2 0.9600 1.810 0.9400 0.6800 0.6800
Capex 1 13,480 21,184 23,940 28,437 23,998
Capex / Sales 18.02% 28.01% 29.4% 33.12% 24.14%
Announcement Date 3/31/21 3/31/21 3/22/22 4/9/23 2/15/24
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Wireless Telecommunications Services

1st Jan change Capi.
ROBI AXIATA LIMITED Stock Robi Axiata Limited
-18.33% 1.17B
T-MOBILE US Stock T-Mobile US
+3.06% 194B
AT&T INC. Stock AT&T Inc.
+0.39% 121B
SOFTBANK GROUP CORP. Stock SoftBank Group Corp.
+23.84% 72.45B
KDDI CORPORATION Stock KDDI Corporation
-1.43% 58.21B
CHINA UNICOM HONG KONG LIMITED Stock China Unicom Hong Kong Limited
+21.02% 23.27B
VODAFONE GROUP PLC Stock Vodafone Group Plc
-1.08% 22.82B
TELENOR ASA Stock Telenor ASA
+11.92% 16B
ADVANCED INFO SERVICE Stock Advanced Info Service
-8.99% 15.84B
TAIWAN MOBILE CO., LTD. Stock Taiwan Mobile Co., Ltd.
+5.48% 9.66B
Other Wireless Telecommunications Services
  1. Stock Market
  2. Equities
  3. ROBI Stock
  4. Financials Robi Axiata Limited