Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. 21/08/2026			5-day change	1st Jan Change
47.00 ^LKR	+0.64%		-0.21%	+57.72%

08-14	Dialog Axiata PLC Approves Interim Dividend for Second Quarter of 2026, Payable on 15 September 2026	CI
08-14	Dialog Axiata PLC Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	432,416	-	-
Change	-	-21.57%	5.88%	-	57.72%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	432,416	432,416	432,416
Change	-	21.99%	17.45%	-	57.72%	0%	0%
P/E	5.24x	-2.09x	3.69x	13.2x	12.4x	9.22x	7.58x
PBR	-	-	-	3.05x	4.35x	3.79x	3.38x
PEG	-	0x	-0x	-	0.2x	0.3x	0.4x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.15x	1.94x	1.72x
EV / Revenue	0x	0x	0x	0x	2.15x	1.94x	1.72x
EV / EBITDA	-	-	-	-	-	-	3,743,924x
EV / EBIT	0x	0x	0x	0x	8.53x	7.11x	5.99x
EV / FCF	0x	-0x	-0x	-	6.74x	6.6x	5.02x
FCF Yield	20.7%	-0.22%	-16.2%	-	14.8%	15.2%	19.9%
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%	5.96%	7.66%	10%
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	47.00	47.00	47.00
Nbr of stocks (in thousands)	8,200,608	8,247,640	8,247,640	9,200,335	9,200,335	-	-
Announcement Date	11/02/22	10/02/23	16/02/24	07/02/26	-	-	-

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	12.37x	-	-	5.96%	1.31B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	2101.41x	40.6x	82.93x	-	1,859B
T-MOBILE US, INC.	16.72x	2.96x	7.49x	2.26%	196B
SOFTBANK GROUP CORP.	27.94x	6.12x	28.58x	0.21%	188B
AT&T INC.	10.79x	2.47x	6.62x	4.39%	173B
KDDI CORPORATION	14.78x	2.38x	7.9x	2.88%	69.82B
VODAFONE GROUP PLC	12.57x	1.41x	4.82x	3.53%	36.76B
ADVANCED INFO SERVICE	20.17x	5.49x	10.08x	4.72%	32.79B
CHINA UNICOM (HONG KONG) LIMITED	8.52x	0.31x	1.31x	7.8%	22.68B
TELENOR ASA	12.63x	3.21x	7.23x	7.3%	19.66B
Average	223.79x	7.22x	17.44x	4.34%	260.01B
Weighted average by Cap.	1,507.51x	30.05x	62.87x	2.78%