Valuation AirAsia Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 09:50:42 13/07/2026 BST			5-day change	1st Jan Change
0.3950 ^MYR	-1.25%		-2.47%	-4.82%

06-16	Capital A Berhad Announces Retirement of Dato' Mohamed Khadar Bin Merican as Chairman of Audit Committee, Effective June 16, 2026	CI
06-10	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	1,766	-	-
Change	-	-15.53%	34.94%	23.37%	-57.54%	-3.94%	-	-
Enterprise Value (EV) ¹	18,552	19,995	26,492	5,477	2,753	2,521	2,184	1,757
Change	-	7.78%	32.5%	-79.33%	-49.74%	-8.41%	-13.39%	-19.56%
P/E	-0.95x	-1.02x	4.13x	-9.01x	0.14x	8.59x	6.29x	4.76x
PBR	-0.99x	-0.44x	-0.4x	-0.49x	-	1.46x	1.19x	0.78x
PEG	-	0x	-0x	0x	-0x	-0.1x	0.2x	0.1x
Capitalization / Revenue	3.09x	0.39x	0.24x	2.89x	0.92x	0.51x	0.47x	0.44x
EV / Revenue	18.6x	3.03x	1.79x	3.66x	1.38x	0.73x	0.59x	0.44x
EV / EBITDA	-17.3x	55.4x	13.2x	-8.26x	-5.56x	4.6x	3.3x	2.22x
EV / EBIT	-6.57x	-17.7x	94.5x	-7.16x	-4.57x	6.27x	4.99x	3.54x
EV / FCF	-51.2x	-1,363x	34.2x	1.75x	0.51x	15.8x	6.47x	4.11x
FCF Yield	-1.95%	-0.07%	2.92%	57.3%	196%	6.31%	15.5%	24.3%
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	0.3950	0.3950	0.3950
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	28/02/22	28/02/23	29/02/24	28/02/25	25/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRASIA GROUP	8.7x	0.74x	4.64x	-	439M
DELTA AIR LINES, INC.	14.46x	0.97x	7.45x	0.88%	57.16B
UNITED AIRLINES HOLDINGS, INC.	11.14x	0.88x	6.92x	-.--%	40.9B
RYANAIR HOLDINGS PLC	14.02x	1.56x	6.86x	1.75%	32.21B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.39x	0.86x	4.12x	1.89%	27.94B
INTERGLOBE AVIATION LIMITED	-372.73x	2.74x	14.49x	0.19%	21.54B
SINGAPORE AIRLINES LIMITED	28.12x	1.26x	6.26x	3.41%	18.82B
LATAM AIRLINES GROUP S.A.	12.08x	1.26x	5.1x	2.89%	16.3B
AIR CHINA LIMITED	-13.78x	1.54x	10x	-.--%	13.62B
LUFTHANSA	9.08x	0.42x	4.18x	3.31%	13.04B
Average	-27.95x	1.22x	7.00x	1.59%	24.2B
Weighted average by Cap.	-22.19x	1.22x	7.24x	1.32%