Dialog Axiata Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 11, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	5,731	7,263	7,569	7,044	7,146	6,140
Market Cap Growth	-26.27%	-4.05%	7.45%	-1.43%	16.39%	7.12%
Enterprise Value	3,891	5,292	5,200	4,844	5,546	4,984
Last Close Price	3.93	4.98	5.14	4.78	4.85	4.17
PE Ratio	20.55	24.83	28.78	29.06	30.03	27.21
PS Ratio	4.20	5.46	5.63	4.23	4.00	4.97
PB Ratio	0.90	1.15	1.24	1.21	1.27	1.14
P/TBV Ratio	0.96	1.22	1.33	1.29	1.37	1.23
P/FCF Ratio	-	-	81.49	18.76	13.64	30.29
P/OCF Ratio	14.26	18.95	13.22	10.63	13.02	27.49
EV/Sales Ratio	2.85	3.98	3.87	2.91	3.11	4.03
EV/EBITDA Ratio	11.75	15.69	11.45	10.89	10.98	11.70
EV/EBIT Ratio	30.76	36.64	18.08	19.13	18.32	17.73
EV/FCF Ratio	-	-	55.98	12.90	10.59	24.59
Debt / Equity Ratio	0.00	0.00	0.00	-	-	-
Debt / EBITDA Ratio	0.01	0.01	0.02	-	-	-
Debt / FCF Ratio	-	-	0.11	-	-	-
Net Debt / Equity Ratio	-0.29	-0.29	-0.36	-0.36	-0.30	-0.21
Net Debt / EBITDA Ratio	-5.65	-5.44	-4.86	-4.67	-3.33	-2.67
Net Debt / FCF Ratio	7.38	6.92	-23.76	-5.54	-3.21	-5.61
Asset Turnover	0.20	0.19	0.21	0.27	0.30	0.22
Inventory Turnover	20.52	19.71	20.96	28.41	29.56	19.26
Quick Ratio	3.62	3.09	3.80	6.06	4.54	5.00
Current Ratio	3.84	3.30	3.97	6.45	4.70	5.16
Return on Equity (ROE)	4.44%	4.70%	4.40%	4.24%	4.33%	4.29%
Return on Assets (ROA)	1.14%	1.31%	2.76%	2.55%	3.18%	3.13%
Return on Invested Capital (ROIC)	2.56%	3.11%	6.00%	5.31%	5.86%	5.32%
Return on Capital Employed (ROCE)	1.90%	2.30%	4.60%	4.30%	5.40%	5.20%
Earnings Yield	4.86%	4.03%	3.48%	3.44%	3.33%	3.68%
FCF Yield	-4.35%	-3.65%	1.23%	5.33%	7.33%	3.30%
Dividend Yield	0.50%	0.40%	0.97%	-	-	-
Payout Ratio	26.15%	24.93%	-	-	-	-
Buyback Yield / Dilution	0.02%	0.02%	-0.02%	-0.02%	0.04%	-0.01%
Total Shareholder Return	0.53%	0.42%	0.96%	-0.02%	0.04%	-0.01%