Axiata Group Bhd
KLSE:AXIATA

Watchlist Manager
Axiata Group Bhd Logo
Axiata Group Bhd
KLSE:AXIATA
Watchlist
Price: 2.47 MYR 7.39% Market Closed
Market Cap: 22.7B MYR

Relative Value

The Relative Value of one AXIATA stock under the Base Case scenario is hidden MYR. Compared to the current market price of 2.47 MYR, Axiata Group Bhd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AXIATA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

AXIATA Competitors Multiples
Axiata Group Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Axiata Group Bhd
KLSE:AXIATA
22.7B MYR 1.4 127.1 11.7 11.7
ZA
MTN Group Ltd
JSE:MTN
342.4B ZAR 1.7 45.4 7.4 7.4
ZA
Vodacom Group Ltd
JSE:VOD
300.8B ZAR 2 18.1 5.9 9.8
US
T-Mobile US Inc
NASDAQ:TMUS
226.8B USD 2.6 19 9.4 15.7
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9 6.9 6.9
JP
SoftBank Group Corp
TSE:9984
24T JPY 3.2 7.9 22.2 52.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.5T INR 5.9 30 11.6 21.4
JP
KDDI Corp
TSE:9433
10.5T JPY 1.7 14.7 6.9 11.3
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.8 4.5 8.9
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 7.8 13.9
UK
Vodafone Group PLC
LSE:VOD
28.8B GBP 0.9 -7.6 3.8 13.6
P/E Multiple
Earnings Growth PEG
MY
Axiata Group Bhd
KLSE:AXIATA
Average P/E: 30.7
127.1
2%
63.5
ZA
M
MTN Group Ltd
JSE:MTN
45.4
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
18.1
19%
1
US
T-Mobile US Inc
NASDAQ:TMUS
19
14%
1.4
CN
China Mobile Ltd
SSE:600941
9
5%
1.8
JP
SoftBank Group Corp
TSE:9984
7.9
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30
16%
1.9
JP
KDDI Corp
TSE:9433
14.7
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.8
-35%
N/A
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -7.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
Axiata Group Bhd
KLSE:AXIATA
Average EV/EBITDA: 8.9
11.7
21%
0.6
ZA
M
MTN Group Ltd
JSE:MTN
7.4
23%
0.3
ZA
V
Vodacom Group Ltd
JSE:VOD
5.9
11%
0.5
US
T-Mobile US Inc
NASDAQ:TMUS
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
6.9
33%
0.2
JP
SoftBank Group Corp
TSE:9984
22.2
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.6
19%
0.6
JP
KDDI Corp
TSE:9433
6.9
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
JP
SoftBank Corp
TSE:9434
7.8
5%
1.6
UK
Vodafone Group PLC
LSE:VOD
3.8
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
Axiata Group Bhd
KLSE:AXIATA
Average EV/EBIT: 15.7
11.7
-14%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
7.4
37%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
9.8
15%
0.7
US
T-Mobile US Inc
NASDAQ:TMUS
15.7
11%
1.4
CN
China Mobile Ltd
SSE:600941
6.9
6%
1.1
JP
SoftBank Group Corp
TSE:9984
52.2
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.4
28%
0.8
JP
KDDI Corp
TSE:9433
11.3
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.9
8%
1.1
JP
SoftBank Corp
TSE:9434
13.9
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
13.6
2%
6.8