Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
45.70 ^LKR	+0.22%		+10.92%	+53.36%

15/05	Dialog Axiata PLC Declares Interim Dividend for the Three Months Ended 31 March 2026, Payable on 15 June 2026	CI
15/05	Dialog Axiata PLC Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2025	2026	2027	2028
Market Cap ¹	89,387	70,105	74,229	274,170	420,455	-	-
Change	-	-21.57%	5.88%	-	53.36%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	420,455	420,455	420,455
Change	-	21.99%	17.45%	-	53.36%	0%	0%
P/E Ratio	5.24x	-2.09x	3.69x	-	15.2x	12.7x	10.9x
PBR	-	-	-	-	4.15x	3.69x	3.24x
PEG	-	0x	-0x	-	-	0.6x	0.7x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.11x	1.92x	1.69x
EV / Revenue	0x	0x	0x	0x	2.11x	1.92x	1.69x
EV / EBITDA	0x	0x	0x	0x	4.39x	4x	4.59x
EV / EBIT	0x	0x	0x	-	9.68x	8.4x	-
EV / FCF	0x	-0x	-0x	-	6.56x	6.42x	12x
FCF Yield	20.7%	-0.22%	-16.2%	-	15.3%	15.6%	8.37%
Dividend per Share ²	1.24	-	1.34	1.5	1.8	2.1	2.5
Rate of return	11.4%	-	14.9%	5.03%	3.94%	4.6%	5.47%
EPS ²	2.08	-4.06	2.44	-	3	3.6	4.2
Distribution rate	59.6%	-	54.9%	-	60%	58.3%	59.5%
Net sales ¹	141,915	178,131	187,813	179,641	199,052	219,276	248,162
EBITDA ¹	58,696	46,695	61,514	85,973	95,719	105,053	91,692
EBIT ¹	23,440	2,568	20,874	-	43,443	50,051	-
Net income ¹	17,061	-33,388	20,124	-	27,178	32,866	39,034
Net Debt	19,757	63,043	82,152	-	-	-	-
Reference price ²	10.90	8.50	9.00	29.80	45.70	45.70	45.70
Nbr of stocks (in thousands)	8,200,608	8,247,640	8,247,640	9,200,335	9,200,335	-	-
Announcement Date	11/2/22	10/2/23	16/2/24	10/2/26	-	-	-

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	15.2x	-	-	3.95%	1.26B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-169.6x	72.85x	243.08x	-	2,520B
SOFTBANK GROUP CORP.	11.78x	7.31x	38.92x	0.15%	254B
T-MOBILE US, INC.	18.05x	3.04x	7.73x	2.18%	204B
AT&T INC.	10.23x	2.36x	6.38x	4.77%	162B
KDDI CORPORATION	14.39x	2.3x	7.56x	2.97%	64.61B
VODAFONE GROUP PLC	13.61x	1.32x	4.5x	3.71%	34.81B
ADVANCED INFO SERVICE	20.31x	5.48x	10.04x	4.68%	32.92B
CHINA UNICOM (HONG KONG) LIMITED	9.9x	0.37x	1.5x	6.81%	28.51B
TELENOR ASA	12.83x	3.55x	7.81x	6.52%	21.56B
Average	-4.33x	10.95x	36.39x	3.97%	332.39B
Weighted average by Cap.	-125.28x	56.25x	188.48x	2.58%