Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 28/07/2026			5-day change	1st Jan Change
44.30 ^LKR	+0.45%		+1.14%	+48.66%

17/07	Sri Lankan shares log third straight weekly loss as utilities weigh	RE
15/05	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	2,74,170	4,07,575	-	-
Change	-	-21.57%	5.88%	-	48.66%	-	-
Enterprise Value (EV)	1,09,143	1,33,148	1,56,381	2,74,170	4,07,575	4,07,575	4,07,575
Change	-	21.99%	17.45%	-	48.66%	0%	0%
P/E	5.24x	-2.09x	3.69x	13.2x	11.7x	8.69x	7.15x
PBR	-	-	-	3.05x	4.1x	3.57x	3.19x
PEG	-	0x	-0x	-	0.2x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.03x	1.83x	1.63x
EV / Revenue	0x	0x	0x	0x	2.03x	1.83x	1.63x
EV / EBITDA	-	-	-	-	-	-	35,28,848x
EV / EBIT	0x	0x	0x	0x	8.04x	6.7x	5.65x
EV / FCF	0x	-0x	-0x	-	6.35x	6.22x	4.73x
FCF Yield	20.7%	-0.22%	-16.2%	-	15.7%	16.1%	21.1%
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%	6.32%	8.13%	10.6%
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	44.30	44.30	44.30
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	11.61x	-	-	6.35%	120.72Cr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-207.65x	37.09x	85.37x	-	1,49500Cr
T-MOBILE US, INC.	16.24x	2.89x	7.31x	2.35%	19TCr
SOFTBANK GROUP CORP.	31.56x	6.18x	27.96x	0.21%	19TCr
AT&T INC.	10.42x	2.42x	6.5x	4.55%	17TCr
KDDI CORPORATION	15x	2.39x	7.95x	2.85%	6.87TCr
VODAFONE GROUP PLC	14.34x	1.42x	4.87x	3.44%	3.68TCr
ADVANCED INFO SERVICE	21.1x	5.65x	10.35x	4.46%	3.3TCr
CHINA UNICOM (HONG KONG) LIMITED	9.27x	0.34x	1.38x	7.3%	2.61TCr
TELENOR ASA	12.77x	3.15x	7.06x	7.34%	1.88TCr
Average	-6.54x	6.84x	17.64x	4.32%	22.23TCr
Weighted average by Cap.	-133.64x	26.12x	61.47x	2.82%