Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
44.10 ^LKR	+0.92%		-3.92%	+47.99%

05-15	Dialog Axiata PLC Declares Interim Dividend for the Three Months Ended 31 March 2026, Payable on 15 June 2026	CI
05-14	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	405,735	-	-
Change	-	-21.57%	5.88%	-	47.99%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	405,735	405,735	405,735
Change	-	21.99%	17.45%	-	47.99%	0%	0%
P/E	5.24x	-2.09x	3.69x	13.2x	11.6x	8.65x	7.11x
PBR	-	-	-	3.05x	4.08x	3.56x	3.17x
PEG	-	0x	-0x	-	0.2x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.02x	1.82x	1.62x
EV / Revenue	0x	0x	0x	0x	2.02x	1.82x	1.62x
EV / EBITDA	-	-	-	-	-	-	3,512,916x
EV / EBIT	0x	0x	0x	0x	8x	6.67x	5.62x
EV / FCF	0x	-0x	-0x	-	6.33x	6.19x	4.71x
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%	6.35%	8.16%	10.7%
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	44.10	44.10	44.10
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIALOG AXIATA PLC	11.5x	-	-	6.41%	1.2B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-205.9x	50.41x	114.17x	-	2,005B
SOFTBANK GROUP CORP.	34.08x	6.47x	29.28x	0.19%	202B
T-MOBILE US, INC.	17.37x	2.95x	7.52x	2.27%	196B
AT&T INC.	9.22x	2.24x	6.06x	5.28%	146B
KDDI CORPORATION	14.22x	2.3x	7.66x	3%	65.77B
ADVANCED INFO SERVICE	21.38x	5.72x	10.46x	4.44%	33.67B
VODAFONE GROUP PLC	11.95x	1.23x	4.22x	4.22%	30.16B
TELENOR ASA	12.45x	3.43x	7.58x	6.79%	20.27B
VODACOM GROUP LIMITED	11.68x	1.84x	4.49x	5.67%	17.75B
Average	-6.21x	8.51x	21.27x	4.25%	271.81B
Weighted average by Cap.	-146.65x	38.19x	87.73x	2.77%