Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 19/06/2026			5-day change	1st Jan Change
45.90 ^LKR	+0.44%		+4.56%	+54.03%

05-15	Dialog Axiata PLC Declares Interim Dividend for the Three Months Ended 31 March 2026, Payable on 15 June 2026	CI
05-15	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	422,295	-	-
Change	-	-21.57%	5.88%	-	54.03%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	422,295	422,295	422,295
Change	-	21.99%	17.45%	-	54.03%	0%	0%
P/E	5.24x	-2.09x	3.69x	-	15.3x	12.8x	10.9x
PBR	-	-	-	-	4.17x	3.7x	3.26x
PEG	-	0x	-0x	-	-	0.6x	0.7x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.12x	1.93x	1.7x
EV / Revenue	0x	0x	0x	0x	2.12x	1.93x	1.7x
EV / EBITDA	0x	0x	0x	0x	4.41x	4.02x	4.61x
EV / EBIT	0x	0x	0x	-	9.72x	8.44x	-
EV / FCF	0x	-0x	-0x	-	6.58x	6.45x	12x
FCF Yield	20.7%	-0.22%	-16.2%	-	15.2%	15.5%	8.33%
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%	3.92%	4.58%	5.45%
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	45.90	45.90	45.90
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	15.3x	-	-	3.92%	1.27B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-145.1x	66.11x	220.77x	-	2,437B
SOFTBANK GROUP CORP.	11.74x	7.29x	38.81x	0.15%	251B
T-MOBILE US, INC.	17.36x	2.95x	7.52x	2.27%	197B
AT&T INC.	9.66x	2.3x	6.19x	5.04%	153B
KDDI CORPORATION	14.41x	2.3x	7.56x	2.96%	64.25B
VODAFONE GROUP PLC	12.89x	1.28x	4.38x	3.92%	32.59B
ADVANCED INFO SERVICE	20.13x	5.45x	9.97x	4.72%	32.25B
CHINA UNICOM (HONG KONG) LIMITED	9.38x	0.34x	1.4x	7.19%	27.02B
TELENOR ASA	12.45x	3.46x	7.63x	6.72%	20.57B
Average	-2.18x	10.17x	33.80x	4.1%	321.6B
Weighted average by Cap.	-106.74x	51.12x	171.52x	2.65%