Valuation Dialog Axiata PLC

Stocks

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

15/05	Dialog Axiata PLC Declares Interim Dividend for the Three Months Ended 31 March 2026, Payable on 15 June 2026	CI
15/05	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	2,74,170	4,10,335	-	-
Change	-	-21.57%	5.88%	-	49.66%	-	-
Enterprise Value (EV)	1,09,143	1,33,148	1,56,381	2,74,170	4,10,335	4,10,335	4,10,335
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	-	-	-	-	-	-	35,52,745x
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	1,41,915	1,78,131	1,87,813	1,79,641	2,00,714	2,22,326	2,50,680
EBITDA	58,696	46,695	61,514	85,973	-	-	1,15,498
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)	82,00,608	82,47,640	82,47,640	92,00,335	92,00,335	-	-
Announcement Date	11/02/22	10/02/23	16/02/24	07/02/26	-	-	-

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	11.97x	-	-	6.15%	124.98Cr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-103.94x	55.64x	163.98x	-	2,11300Cr
SOFTBANK GROUP CORP.	35.4x	6.62x	29.96x	0.18%	21TCr
T-MOBILE US, INC.	17.38x	2.96x	7.53x	2.27%	20TCr
AT&T INC.	9.01x	2.22x	5.99x	5.39%	14TCr
KDDI CORPORATION	13.88x	2.26x	7.53x	3.07%	6.42TCr
ADVANCED INFO SERVICE	21.1x	5.65x	10.35x	4.5%	3.33TCr
VODAFONE GROUP PLC	11.97x	1.24x	4.22x	4.22%	3.02TCr
TELENOR ASA	12.25x	3.4x	7.49x	6.89%	1.98TCr
VODACOM GROUP LIMITED	11.89x	1.81x	4.48x	5.61%	1.82TCr
Average	4.09x	9.09x	26.84x	4.25%	28.3TCr
Weighted average by Cap.	-72.48x	42.55x	125.98x	2.76%