Valuation Dialog Axiata PLC

Stocks

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

05:56pm	Communications stocks drag down Sri Lankan shares	RE
16/10	Communications, financial stocks lift Sri Lankan shares higher	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	3,95,614	-	-
Change	-	-	-
Enterprise Value (EV) ¹	4,60,004	4,54,921	4,47,080
Change	-	-1.1%	-1.72%
P/E	-	-	-
PBR	-	-	-
PEG	-	-	-
Capitalization / Revenue	2.02x	1.88x	1.76x
EV / Revenue	2.34x	2.16x	1.98x
EV / EBITDA	4.36x	3.93x	3.57x
EV / EBIT	8.39x	7.24x	6.15x
EV / FCF	13.1x	8.76x	7.93x
FCF Yield	7.62%	11.4%	12.6%
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	-	2.39x	4.45x	-	122.2Cr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1443.27x	42.72x	86.78x	-	1,98200Cr
SOFTBANK GROUP CORP.	37.39x	5.75x	23.85x	0.22%	18TCr
T-MOBILE US, INC.	14.53x	2.68x	6.8x	2.61%	17TCr
AT&T INC.	9.86x	2.39x	6.42x	4.74%	16TCr
BHARTI AIRTEL LIMITED	29.76x	5.4x	9.46x	1.75%	13TCr
COMCAST CORPORATION	7.33x	1.32x	4.78x	6.06%	7.77TCr
SOFTBANK CORP.	19.31x	2.2x	8.35x	3.61%	7.43TCr
KDDI CORPORATION	14.54x	2.37x	7.76x	2.89%	7.02TCr
VODAFONE GROUP PLC	13.52x	1.43x	4.86x	3.34%	3.75TCr
Average	176.61x	6.87x	16.35x	3.15%	28.78TCr
Weighted average by Cap.	1,000.69x	30.48x	63.02x	2.83%