Valuation AirAsia Group

Equities

Market Closed - BURSA MALAYSIA Other stock markets 02:29:46 13/03/2026 pm IST			5-day change	1st Jan Change
0.4050 ^MYR	-5.81%		-5.81%	-2.41%

06/03	Airasia X Berhad Announces Redesignation of Dato' Fam Lee Ee from Non Independent Non-Executive Chairman to Non Independent Non-Executive Director ,Effective March 6, 2026	CI
26/02	Capital A Turns to Profit in Q4	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,958	3,079	2,601	3,510	4,330	1,809	1,809	-
Change	-	4.12%	-15.53%	34.94%	23.37%	-58.22%	0%	-
Enterprise Value (EV) ¹	16,437	18,552	19,995	26,492	5,477	2,753	2,415	2,227
Change	-	12.87%	7.78%	32.5%	-79.33%	-49.74%	-9.04%	-7.78%
P/E ratio	-0.58x	-0.95x	-1.02x	4.13x	-9.01x	0.14x	7.55x	6.83x
PBR	-2.39x	-0.99x	-0.44x	-0.4x	-0.49x	-0.7x	1.56x	1.27x
PEG	-	0x	0x	-0x	0x	-0x	0x	0.6x
Capitalization / Revenue	1.04x	3.09x	0.39x	0.24x	2.89x	0.92x	0.49x	0.48x
EV / Revenue	5.78x	18.6x	3.03x	1.79x	3.66x	1.38x	0.65x	0.59x
EV / EBITDA	-	-	-	-	-	-	39,77,272x	33,12,041x
EV / EBIT	-6.09x	-6.57x	-17.7x	94.5x	-7.16x	-4.57x	5.44x	4.55x
EV / FCF	-7.07x	-51.2x	-1,363x	34.2x	1.75x	0.51x	15x	6.6x
FCF Yield	-14.1%	-1.95%	-0.07%	2.92%	57.3%	196%	6.65%	15.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.525	-0.83	-0.612	0.2	-0.111	3.001	0.0537	0.0593
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,844	996.7	6,606	14,772	1,498	1,994	3,707	3,789
EBITDA	-630	-1,072	360.9	2,009	-663.2	-494.9	607.2	672.4
EBIT ¹	-2,700	-2,823	-1,126	280.5	-765.3	-602.8	443.7	489.3
Net income ¹	-5,097	-3,119	-2,480	837	-475.1	13,034	192.2	243
Net Debt ¹	13,479	15,472	17,393	22,982	1,147	914.3	605.6	417.6
Reference price ²	0.8850	0.7900	0.6250	0.8250	1.0000	0.4050	0.4050	0.4050
Nbr of stocks (in thousands)	33,41,974	38,98,053	41,61,793	42,54,582	43,30,434	44,67,286	44,67,286	-
Announcement Date	29/03/21	28/02/22	28/02/23	29/02/24	28/02/25	25/02/26	-	-

¹MYR in Million²MYR

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.($)
AIRASIA GROUP	73.64x	0.75x	-	-.--%	46Cr
DELTA AIR LINES, INC.	8.4x	0.8x	5.7x	1.32%	3.82TCr
RYANAIR HOLDINGS PLC	12.39x	1.59x	6.54x	1.84%	3.08TCr
UNITED AIRLINES HOLDINGS, INC.	6.88x	0.72x	4.92x	-.--%	2.8TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.79x	0.69x	3.04x	3.16%	2.13TCr
INTERGLOBE AVIATION LIMITED	50.96x	2.18x	10.68x	0.24%	1.74TCr
AIR CHINA LIMITED	1372.4x	1.77x	9.15x	-.--%	1.68TCr
SINGAPORE AIRLINES LIMITED	18.77x	1.28x	5.82x	4.17%	1.61TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	92.51x	1.76x	8.69x	0.08%	1.51TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	114.61x	1.99x	9.06x	-.--%	1.42TCr
Average	175.63x	1.35x	7.07x	1.08%	1.98TCr
Weighted average by Cap.	142.84x	1.30x	6.64x	1.24%