Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
44.20 ^LKR	-.--%		+0.91%	+48.32%

31/07	Dialog Axiata PLC Announces Board and Committee Changes	CI
17/07	Sri Lankan shares log third straight weekly loss as utilities weigh	RE

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	406,655	-	-
Change	-	-21.57%	5.88%	-	48.32%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	406,655	406,655	406,655
Change	-	21.99%	17.45%	-	48.32%	0%	0%
P/E	5.24x	-2.09x	3.69x	13.2x	11.6x	8.67x	7.13x
PBR	-	-	-	3.05x	4.09x	3.56x	3.18x
PEG	-	0x	-0x	-	0.2x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.03x	1.83x	1.62x
EV / Revenue	0x	0x	0x	0x	2.03x	1.83x	1.62x
EV / EBITDA	-	-	-	-	-	-	3,520,882x
EV / EBIT	0x	0x	0x	0x	8.02x	6.68x	5.63x
EV / FCF	0x	-0x	-0x	-	6.34x	6.21x	4.72x
FCF Yield	20.7%	-0.22%	-16.2%	-	15.8%	16.1%	21.2%
Dividend per Share ²	1.24	-	1.34	1.5	2.8	3.6	4.7
Rate of return	11.4%	-	14.9%	5.03%	6.33%	8.14%	10.6%
EPS ²	2.08	-4.06	2.44	2.26	3.8	5.1	6.2
Distribution rate	59.6%	-	54.9%	66.4%	73.7%	70.6%	75.8%
Net sales ¹	141,915	178,131	187,813	179,641	200,714	222,326	250,680
EBITDA	58,696	46,695	61,514	85,973	-	-	115,498
EBIT ¹	23,440	2,568	20,874	41,894	50,698	60,850	72,190
Net income ¹	17,061	-33,388	20,124	20,770	35,237	46,773	57,449
Net Debt	19,757	63,043	82,152	-	-	-	-
Reference price ²	10.90	8.50	9.00	29.80	44.20	44.20	44.20
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	7/2/26	-	-	-

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	11.63x	-	-	6.33%	1.21B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-198.27x	35.36x	81.4x	-	1,428B
T-MOBILE US, INC.	15.8x	2.84x	7.19x	2.4%	185B
SOFTBANK GROUP CORP.	31.14x	6.13x	27.75x	0.21%	188B
AT&T INC.	9.92x	2.36x	6.33x	4.77%	159B
KDDI CORPORATION	14.84x	2.37x	7.88x	2.88%	69.78B
VODAFONE GROUP PLC	13.57x	1.4x	4.79x	3.5%	36.53B
ADVANCED INFO SERVICE	21.5x	5.74x	10.51x	4.38%	33.81B
CHINA UNICOM (HONG KONG) LIMITED	9.3x	0.34x	1.38x	7.28%	26.22B
TELENOR ASA	12.82x	3.16x	7.08x	7.32%	19.24B
Average	-5.78x	6.63x	17.15x	4.34%	214.72B
Weighted average by Cap.	-125.72x	24.71x	58.26x	2.86%