|
End-of-day quote
Colombo S.E.
18/08/2026
|
5-day change | 1st Jan Change | ||
| 47.00 LKR | -2.08% |
|
+5.15% | +57.72% |
| 14/08 | Dialog Axiata PLC Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 31/07 | Dialog Axiata PLC Announces Board and Committee Changes | CI |
Company Valuation: Dialog Axiata PLC
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 | 4,32,416 | - | - |
| Change | - | -21.57% | 5.88% | - | 57.72% | - | - |
| Enterprise Value (EV) | 1,09,143 | 1,33,148 | 1,56,381 | 2,74,170 | 4,32,416 | 4,32,416 | 4,32,416 |
| Change | - | 21.99% | 17.45% | - | 57.72% | 0% | 0% |
| P/E | 5.24x | -2.09x | 3.69x | 13.2x | 12.4x | 9.22x | 7.58x |
| PBR | - | - | - | 3.05x | 4.35x | 3.79x | 3.38x |
| PEG | - | 0x | -0x | - | 0.2x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.63x | 0.39x | 0.4x | 1.53x | 2.15x | 1.94x | 1.72x |
| EV / Revenue | 0x | 0x | 0x | 0x | 2.15x | 1.94x | 1.72x |
| EV / EBITDA | - | - | - | - | - | - | 37,43,924x |
| EV / EBIT | 0x | 0x | 0x | 0x | 8.53x | 7.11x | 5.99x |
| EV / FCF | 0x | -0x | -0x | - | 6.74x | 6.6x | 5.02x |
| FCF Yield | 20.7% | -0.22% | -16.2% | - | 14.8% | 15.2% | 19.9% |
| 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% | 5.96% | 7.66% | 10% |
| 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 | 47.00 | 47.00 | 47.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.63x | - | - | 5.83% | 132.99Cr | |
| 2243.48x | 42.13x | 86.06x | - | 1,92800Cr | |
| 31.24x | 6.42x | 29.84x | 0.19% | 21TCr | |
| 16.46x | 2.93x | 7.4x | 2.3% | 19TCr | |
| 10.53x | 2.44x | 6.54x | 4.5% | 17TCr | |
| 14.39x | 2.33x | 7.77x | 2.97% | 6.77TCr | |
| 12.87x | 1.43x | 4.88x | 3.45% | 3.73TCr | |
| 20.85x | 5.64x | 10.35x | 4.57% | 3.35TCr | |
| 8.74x | 0.31x | 1.29x | 7.52% | 2.47TCr | |
| 12.63x | 3.21x | 7.23x | 7.3% | 1.94TCr | |
| Average | 238.38x | 7.43x | 17.93x | 4.29% | 26.84TCr | |
| Weighted average by Cap. | 1,616.23x | 31.31x | 65.57x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DIAL.N0000 Stock
- Valuation Dialog Axiata PLC
Select your edition
All financial news and data tailored to specific country editions
