|
Market Closed -
BURSA MALAYSIA
02:25:49 28/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1.950 MYR | -0.51% |
|
-2.01% | +16.07% |
| 21/08 | BIMB Securities Upgrades Dialog Group to Buy from Hold; Price Target is MYR2.25 | MT |
| 20/08 | Dialog Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026 | CI |
Company Valuation: Dialog Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,307 | 12,019 | 11,624 | 13,486 | 8,915 | 11,003 | - | - |
| Change | - | -26.3% | -3.29% | 16.02% | -33.89% | 23.42% | - | - |
| Enterprise Value (EV) 1 | 16,780 | 12,542 | 12,066 | 13,616 | 8,855 | 10,495 | 10,151 | 10,138 |
| Change | - | -25.25% | -3.8% | 12.85% | -34.96% | 18.51% | -3.28% | -0.13% |
| P/E | 30x | 23.7x | 22.8x | 23.5x | 29.4x | 17.7x | 17.5x | 17x |
| PBR | 3.55x | 2.38x | 2.09x | 2.27x | 1.55x | 1.68x | 1.66x | 1.53x |
| PEG | - | -3.62x | 41.04x | 1.9x | -0.6x | 0.2x | 1.79x | 5.72x |
| Capitalization / Revenue | 10.1x | 5.18x | 3.87x | 4.28x | 3.56x | 3.64x | 3.48x | 3.44x |
| EV / Revenue | 10.4x | 5.41x | 4.02x | 4.32x | 3.54x | 3.66x | 3.21x | 3.17x |
| EV / EBITDA | 27x | 21.7x | 23.3x | 17.7x | 19.2x | 15.2x | 13.1x | 12.3x |
| EV / EBIT | 42.6x | 37x | 46x | 31.4x | 67.3x | 30.6x | 25.1x | 23.2x |
| EV / FCF | -60.5x | 30.7x | 18.8x | 13.6x | 11.4x | 37x | 39.9x | 18.1x |
| FCF Yield | -1.65% | 3.26% | 5.31% | 7.35% | 8.8% | 2.7% | 2.5% | 5.52% |
| Dividend per Share 2 | 0.031 | 0.034 | 0.037 | 0.043 | 0.031 | 0.0431 | 0.0473 | 0.0507 |
| Rate of return | 1.07% | 1.6% | 1.8% | 1.8% | 1.96% | 2.21% | 2.43% | 2.6% |
| EPS 2 | 0.0963 | 0.09 | 0.0905 | 0.1019 | 0.0538 | 0.1052 | 0.1113 | 0.1146 |
| Distribution rate | 32.2% | 37.8% | 40.9% | 42.2% | 57.6% | 42.5% | 42.5% | 44.2% |
| Net sales 1 | 1,610 | 2,319 | 3,002 | 3,152 | 2,502 | 2,885 | 3,160 | 3,199 |
| EBITDA 1 | 620.6 | 578.1 | 517.1 | 767.7 | 460.9 | 840.3 | 772.9 | 827.3 |
| EBIT 1 | 394 | 338.8 | 262.2 | 434.1 | 131.5 | 491.7 | 405.2 | 436.5 |
| Net income 1 | 543.1 | 508 | 510.5 | 575 | 303.8 | 593.6 | 642.8 | 667 |
| Net Debt 1 | 473.7 | 523.8 | 441.9 | 129.8 | -60.1 | -508.6 | -852.5 | -865.2 |
| Reference price 2 | 2.890 | 2.130 | 2.060 | 2.390 | 1.580 | 1.950 | 1.950 | 1.950 |
| Nbr of stocks (in thousands) | 56,42,397 | 56,42,570 | 56,42,578 | 56,42,613 | 56,42,685 | 56,42,685 | - | - |
| Announcement Date | 19/08/21 | 18/08/22 | 15/08/23 | 15/08/24 | 20/08/25 | 20/08/26 | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.23x | 3.66x | 15.22x | 2.21% | 273.3Cr | |
| 23.31x | 2.5x | 11.42x | 2.05% | 8.51TCr | |
| 20.74x | 2.6x | 14.35x | 1.47% | 6.2TCr | |
| 24.74x | 2.7x | 13.33x | 0.26% | 2.97TCr | |
| 15.12x | 1.56x | 8.53x | 1.89% | 3.01TCr | |
| 27.52x | 0.52x | 4.55x | 3.71% | 1TCr | |
| 23.48x | 0.88x | 7.66x | 1.84% | 748.25Cr | |
| 7x | 1.45x | 5.86x | 3.16% | 659.32Cr | |
| 17.57x | 1.49x | 7x | 1.17% | 672.34Cr | |
| 28.83x | 5.67x | 10.2x | 3.48% | 583.07Cr | |
| Average | 20.75x | 2.30x | 9.81x | 2.12% | 2.46TCr | |
| Weighted average by Cap. | 21.50x | 2.34x | 11.38x | 1.77% |
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
- 7277 Stock
- Valuation Dialog Group
Select your edition
All financial news and data tailored to specific country editions
