Stock CDB DIGI.COM
Add to a list
To use this feature you must be a member
Log inSign up

Financials Digi.Com

Equities

CDB

MYL6947OO005

Wireless Telecommunications Services

End-of-day quote BURSA MALAYSIA
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
4.18 MYR +1.95% Intraday chart for Digi.Com +3.47% +2.45%
15/03 Celcomdigi Berhad Announces the Resignation of Mr. Petter-Boerre Furberg as Non Independent and Non Executive Deputy Chairman CI
15/03 Celcomdigi Berhad Appoints Kasper Wold Kaarboe as Non Independent and Non Executive Director CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 34,676 32,188 33,899 46,926 47,865 49,038 - -
Enterprise Value (EV) 1 39,369 37,338 38,654 46,926 60,464 60,881 60,124 59,174
P/E ratio 24.2 x 26.4 x 29.2 x 42.6 x 30.8 x 24.8 x 21.7 x 19.8 x
Yield 4.08% 3.77% 3.42% - 3.24% 3.48% 3.99% 4.42%
Capitalization / Revenue 5.51 x 5.23 x 5.35 x 6.93 x 3.77 x 3.71 x 3.63 x 3.59 x
EV / Revenue 6.25 x 6.07 x 6.1 x 6.93 x 4.77 x 4.6 x 4.45 x 4.33 x
EV / EBITDA 11.9 x 12.1 x 12.8 x 15.6 x 9.82 x 9.72 x 9.24 x 8.88 x
EV / FCF 29.8 x 22 x 20.9 x - 15.4 x 21.5 x 18.2 x 15.3 x
FCF Yield 3.36% 4.54% 4.79% - 6.51% 4.65% 5.49% 6.54%
Price to Book 55.8 x 51.8 x 54.5 x - 2.93 x 2.93 x 2.86 x 2.82 x
Nbr of stocks (in thousands) 77,75,000 77,75,000 77,75,000 1,17,31,508 1,17,31,508 1,17,31,508 - -
Reference price 2 4.460 4.140 4.360 4.000 4.080 4.180 4.180 4.180
Announcement Date 22/01/20 27/01/21 28/01/22 24/02/23 20/02/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,297 6,153 6,336 6,773 12,682 13,227 13,498 13,656
EBITDA 1 3,309 3,077 3,010 3,013 6,155 6,264 6,507 6,667
EBIT 1 2,112 1,855 1,747 1,503 2,720 3,187 3,522 3,823
Operating Margin 33.54% 30.15% 27.57% 22.2% 21.45% 24.09% 26.09% 28%
Earnings before Tax (EBT) 1 1,892 1,622 1,515 1,218 2,181 2,656 3,001 3,267
Net income 1 1,433 1,221 1,162 763.5 1,552 1,972 2,230 2,457
Net margin 22.75% 19.84% 18.34% 11.27% 12.24% 14.91% 16.52% 17.99%
EPS 2 0.1843 0.1570 0.1495 0.0940 0.1323 0.1684 0.1924 0.2107
Free Cash Flow 1 1,323 1,696 1,852 - 3,936 2,829 3,299 3,870
FCF margin 21.01% 27.56% 29.23% - 31.03% 21.39% 24.44% 28.34%
FCF Conversion (EBITDA) 39.98% 55.11% 61.52% - 63.94% 45.16% 50.69% 58.04%
FCF Conversion (Net income) 92.34% 138.89% 159.36% - 253.55% 143.46% 147.91% 157.48%
Dividend per Share 2 0.1820 0.1560 0.1490 - 0.1320 0.1454 0.1669 0.1848
Announcement Date 22/01/20 27/01/21 28/01/22 24/02/23 20/02/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales - 1,583 - 1,539 1,532 2,181 - - 3,275 - - - - -
EBITDA - - - - - - - - - - 1,498 - - -
EBIT - 431.8 - 432.1 442.6 184.9 - - - - - - - -
Operating Margin - 27.29% - 28.08% 28.89% 8.48% - - - - - - - -
Earnings before Tax (EBT) - 365.1 - 362 379.8 102.2 - - - - - - - -
Net income 1 - 304.6 - 220 264.5 42.82 - - 435.1 482 481 481 481 -
Net margin - 19.24% - 14.3% 17.27% 1.96% - - 13.29% - - - - -
EPS 2 0.0402 0.0392 0.0304 0.0283 0.0340 0.004700 - - 0.0371 0.0411 0.0410 0.0410 0.0410 -
Dividend per Share 2 0.0400 0.0390 0.0290 0.0280 0.0340 - 0.0320 0.0330 0.0350 0.0315 0.0341 0.0315 0.0341 0.0330
Announcement Date 21/10/21 28/01/22 29/04/22 15/07/22 20/10/22 24/02/23 18/08/23 17/11/23 20/02/24 - - - - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 4,692 5,149 4,755 - 12,600 11,843 11,086 10,137
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.418 x 1.673 x 1.58 x - 2.047 x 1.891 x 1.704 x 1.52 x
Free Cash Flow 1 1,323 1,696 1,852 - 3,936 2,829 3,299 3,870
ROE (net income / shareholders' equity) 215% 193% 188% - 9.51% 11.6% 13% 14.2%
ROA (Net income/ Total Assets) 20% 14.9% 14.5% - 4.17% 5.74% 6.64% 7.16%
Assets 1 7,178 8,168 8,013 - 37,219 34,335 33,587 34,326
Book Value Per Share 2 0.0800 0.0800 0.0800 - 1.390 1.430 1.460 1.480
Cash Flow per Share 2 0.2700 0.3100 0.3400 - 0.4900 0.4300 0.4500 0.4700
Capex 1 751 736 814 - 1,806 2,017 2,025 1,863
Capex / Sales 11.92% 11.97% 12.85% - 14.24% 15.25% 15% 13.64%
Announcement Date 22/01/20 27/01/21 28/01/22 24/02/23 20/02/24 - - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Digi.Com

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
23
Last Close Price
4.18 MYR
Average target price
4.632 MYR
Spread / Average Target
+10.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Wireless Telecom

1st Jan change Capi.
DIGI.COM Stock Digi.Com
+2.45% 10.28B
BHARTI AIRTEL LIMITED Stock Bharti Airtel Limited
+28.33% 94.52B
SOFTBANK CORP. Stock SoftBank Corp.
+6.76% 56.67B
CELLNEX TELECOM, S.A. Stock Cellnex Telecom, S.A.
-11.97% 23.64B
ROGERS COMMUNICATIONS INC. Stock Rogers Communications Inc.
-16.38% 20.55B
VODAFONE IDEA LIMITED Stock Vodafone Idea Limited
-12.50% 11.16B
ETIHAD ETISALAT COMPANY Stock Etihad Etisalat Company
+5.61% 10.64B
FAR EASTONE TELECOMMUNICATIONS CO., LTD. Stock Far EasTone Telecommunications Co., Ltd.
+0.88% 8.9B
MTN GROUP LIMITED Stock MTN Group Limited
-25.24% 8.29B
TELE2 AB Stock Tele2 AB
+20.93% 6.61B
Wireless Telecom
  1. Stock Market
  2. Equities
  3. CDB Stock
  4. Financials Digi.Com