Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E.
- ^LKR	-

04/09	Communication, healthcare stocks lift Sri Lankan shares higher	RE
01/09	Dialog Axiata PLC Announces Board and Committee Changes, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	4,24,135	-	-
Change	-	-	-
Enterprise Value (EV) ¹	4,88,525	4,83,442	4,75,601
Change	-	-1.04%	-1.62%
P/E	-	-	-
PBR	-	-	-
PEG	-	-	-
Capitalization / Revenue	2.16x	2.02x	1.88x
EV / Revenue	2.49x	2.3x	2.11x
EV / EBITDA	4.63x	4.18x	3.8x
EV / EBIT	8.91x	7.69x	6.54x
EV / FCF	13.9x	9.31x	8.43x
FCF Yield	7.18%	10.7%	11.9%
Dividend per Share ²	3.91	4.3	4.75
Rate of return	-	-	-
EPS ²	4.3	5.06	5.94
Distribution rate	90.9%	85%	80%
Net sales ¹	1,96,216	2,10,296	2,25,370
EBITDA ¹	1,05,482	1,15,652	1,25,130
EBIT ¹	54,831	62,851	72,688
Net income ¹	39,932	46,567	54,639
Net Debt ¹	64,390	59,307	51,466
Reference price ²	-	-	-
Nbr of stocks (in thousands)	92,00,335	-	-
Announcement Date	-	-	-

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	-	2.5x	4.66x	-	129.28Cr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	2258.2x	44.03x	90.19x	-	2,01800Cr
SOFTBANK GROUP CORP.	32.81x	6.56x	27.19x	0.18%	22TCr
T-MOBILE US, INC.	15.11x	2.76x	6.97x	2.51%	18TCr
AT&T INC.	10.82x	2.47x	6.63x	4.37%	17TCr
KDDI CORPORATION	15.31x	2.45x	8.09x	2.77%	7.35TCr
VODAFONE GROUP PLC	14.76x	1.44x	4.89x	3.31%	3.84TCr
ADVANCED INFO SERVICE	19.18x	5.31x	9.68x	4.93%	3.07TCr
CHINA UNICOM (HONG KONG) LIMITED	8.19x	0.27x	1.1x	7.98%	2.18TCr
TELENOR ASA	11.39x	3.07x	6.89x	7.61%	1.85TCr
Average	265.09x	7.09x	16.63x	4.21%	27.76TCr
Weighted average by Cap.	1,647.48x	33.03x	69.05x	2.7%