Valuation AirAsia Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:58:45 31/07/26 pm AEST			5-day change	1st Jan Change
0.3700 ^MYR	+2.78%		-.--%	-10.84%

17/06	Capital A Berhad Announces Retirement of Dato' Mohamed Khadar Bin Merican as Chairman of Audit Committee, Effective June 16, 2026	CI
10/06	Capital A Unit Receives Asset Seizure Order from Singapore Court Over BigPay Dispute; Shares Drop 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,079	2,601	3,510	4,330	1,839	1,654	-	-
Change	-	-15.53%	34.94%	23.37%	-57.54%	-10.02%	-	-
Enterprise Value (EV) ¹	18,552	19,995	26,492	5,477	2,753	2,409	2,072	1,645
Change	-	7.78%	32.5%	-79.33%	-49.74%	-12.47%	-14.01%	-20.62%
P/E	-0.95x	-1.02x	4.13x	-9.01x	0.14x	8.04x	5.9x	4.46x
PBR	-0.99x	-0.44x	-0.4x	-0.49x	1.89x	1.37x	1.11x	0.73x
PEG	-	0x	-0x	0x	-0x	-0.1x	0.2x	0.1x
Capitalization / Revenue	3.09x	0.39x	0.24x	2.89x	0.92x	0.48x	0.44x	0.41x
EV / Revenue	18.6x	3.03x	1.79x	3.66x	1.38x	0.7x	0.56x	0.41x
EV / EBITDA	-17.3x	55.4x	13.2x	-8.26x	-5.56x	4.39x	3.13x	2.07x
EV / EBIT	-6.57x	-17.7x	94.5x	-7.16x	-4.57x	5.99x	4.73x	3.32x
EV / FCF	-51.2x	-1,363x	34.2x	1.75x	0.51x	15.1x	6.14x	3.85x
FCF Yield	-1.95%	-0.07%	2.92%	57.3%	196%	6.61%	16.3%	26%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.83	-0.612	0.2	-0.111	3.001	0.046	0.0628	0.083
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	996.7	6,606	14,772	1,498	1,994	3,459	3,730	4,027
EBITDA ¹	-1,072	360.9	2,009	-663.2	-494.9	548.3	662.5	792.9
EBIT ¹	-2,823	-1,126	280.5	-765.3	-602.8	402	438	495.6
Net income ¹	-3,119	-2,480	837	-475.1	13,034	194	260.4	395.8
Net Debt ¹	15,472	17,393	22,982	1,147	914.3	755.1	417.6	-9.6
Reference price ²	0.7900	0.6250	0.8250	1.0000	0.4150	0.3700	0.3700	0.3700
Nbr of stocks (in thousands)	3,898,053	4,161,793	4,254,582	4,330,434	4,430,196	4,471,141	-	-
Announcement Date	28/2/22	28/2/23	29/2/24	28/2/25	25/2/26	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIRASIA GROUP	8.04x	0.7x	4.39x	-	405M
DELTA AIR LINES, INC.	13.62x	0.97x	7.38x	0.88%	57.19B
UNITED AIRLINES HOLDINGS, INC.	10.68x	0.84x	6.81x	-.--%	39.38B
RYANAIR HOLDINGS PLC	13.84x	1.41x	6.32x	1.81%	29B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.2x	0.8x	3.73x	2.21%	25.64B
INTERGLOBE AVIATION LIMITED	68.19x	2.33x	13.58x	0.06%	20.95B
SINGAPORE AIRLINES LIMITED	30.18x	1.22x	6.44x	3.05%	18.9B
AIR CHINA LIMITED	-14.15x	1.63x	11.18x	-.--%	17.07B
LUFTHANSA	8.64x	0.41x	4.05x	3.53%	12.47B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-124.82x	1.55x	8.74x	-.--%	12.56B
Average	2.24x	1.19x	7.26x	1.28%	23.36B
Weighted average by Cap.	9.04x	1.17x	7.40x	1.13%