CelcomDigi Berhad

CelcomDigi Berhad

MMYX:CDB
2.50
MYR
0.00
(0.00%)
20.79P/E
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
0.87
0.9
0.89
0.85
0.82
0.84
0.81
0.79
0.81
0.83
1.08
1.08
1.1
1.11
Basic EPS, GAAP
0.22
0.26
0.22
0.21
0.19
0.2
0.18
0.16
0.15
0.1
0.13
0.12
0.13
0.13
Free Cash Flow per Basic Share
0.26
0.35
0.29
0.1
0.16
0.17
0.17
0.22
0.23
0.21
0.28
0.11
0.19
0.2
Dividend per Share
0.17
0.26
0.24
0.21
0.19
0.19
0.19
0.16
0.15
0.12
0.13
0.14
0.15
0.14
Book Value per Share
0.09
0.09
0.07
0.07
0.07
0.09
0.08
0.08
0.08
1.39
1.39
1.37
1.35
1.35
Tangible Book Value per Share
0.02
0.02
- -
0.01
-0.05
-0.04
0.05
0.05
0.04
-0.25
-0.22
-0.24
-0.26
-0.26
Basic Weighted Avg Shares
7,775
7,775
7,775
7,775
7,775
7,775
7,775
7,775
7,775
8,122
11,732
11,732
11,732
11,732
Sales/Revenue/Turnover
6,733
7,019
6,914
6,597
6,340
6,527
6,297
6,153
6,336
6,773
12,682
12,679
12,958
12,964
Operating Margin (%)
40.74
47.27
43.87
45.64
42.7
45.41
44.73
41.52
39.08
37.84
32.15
29.28
29.69
32.32
Depreciation Expense
878
492
642
651
786
805
1,197
1,222
1,263
1,398
3,230
3,264
2,816
2,859
Net Income, GAAP
1,706
2,031
1,723
1,633
1,477
1,541
1,433
1,221
1,162
848
1,552
1,378
1,514
1,507
Effective Tax Rate (%)
20.29
23.22
25.39
27.05
25.62
25.9
24.28
24.73
23.29
36.21
28.15
19.95
27.25
26.81
Profit Margin (%)
25.33
28.94
24.91
24.75
23.29
23.61
22.75
19.84
18.34
12.52
12.24
10.87
11.68
11.62
Working Capital
-1,155
-1,664
-2,337
-679
-396
-605
-900
-984
-1,509
-4,708
-4,006
-3,079
-3,710
-3,459
LT Debt
446
244
25
1,799
2,691
2,513
4,461
4,678
3,836
10,748
10,769
11,193
10,671
10,288
Total Equity
661
686
519
519
519
673
660
606
633
16,399
16,459
16,190
15,979
15,985
Return on Invested Capital (%)
160.27
161.92
127.59
95.71
67.09
66.34
46.46
32.6
32.74
8.92
9.66
10.13
9.56
10.17
Return on Capital (%)
126.5
131.08
99.49
73.23
52.29
49.7
35.28
23.79
22.72
5.49
6.56
6.32
6.52
6.44
Return on Common Equity (%)
369.91
301.54
285.78
314.39
284.53
258.54
214.97
192.91
187.64
10.02
9.51
8.5
9.48
9.45

Capital Structure

MYR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
3,183
3,027
4,173
LT Borrowings
7,430
8,254
7,565
LT Finance Leases
3,241
3,048
2,723
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
11,732
11,731
11,731
Market Capitalization
37,424
34,723
31,321

Working Capital

MYR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
4,848
5,231
5,269
Cash, Cash Equivalents & STI
930
924
834
Accounts Receivable, Net
1,904
3,813
3,819
Inventories
198
249
292
Total Current Liabilities
8,558
7,937
8,728
Payables & Accruals
- -
- -
- -
ST Debt
3,183
3,027
4,173
Deferred Revenue
- -
- -
- -

Growth Rates

MYR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
251.28%
498.66%
-1.31%
Free Cash Flow
14.02%
21.2%
71.94%
Net Income, GAAP
1.76%
9.96%
9.86%
Sales/Revenue/Turnover
8.79%
19.86%
2.19%
Total Cash Common Dividend
0.48%
8.35%
4.96%

Quarterly Revenue

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3,171
3,106
3,126
3,276
12,679
2025
3,209
3,178
3,125
3,445
12,958
2026
3,208
3,186
- -
- -
- -

Quarterly Earnings Per Share

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.03
0.03
0.04
0.01
0.12
2025
0.03
0.04
0.03
0.03
0.13
2026
0.04
0.03
- -
- -
- -

Quarterly Dividends Per Share

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.03
0.04
0.04
0.04
0.14
2025
0.04
0.04
0.04
0.04
0.15
2026
0.04
0.03
- -
- -
- -

Company Description

CEO
Albern Murty
Full Time Employees
2,880
Sector
Communications
Industry
Major telecommunications
Address
409 W. 14th Street Petaling Jaya SE Malaysia 10014
IPO Date
Dec 18, 1997
Business
CelcomDigi Berhad is Malaysia's largest telecommunications and mobile network operator, formed through the merger of Celcom Axiata Berhad and Digi.Com Berhad, which was completed on November 30, 2022, with operations commencing December 1, 2022. The company offers a comprehensive range of telecommunications products and services including mobile voice and data plans under prepaid and postpaid categories; 2G EDGE, 4G LTE, LTE-A, and shared 5G NR network services; broadband and fiber optic transmission services; trading and distribution of communication devices; telecommunication infrastructure services; cybersecurity, networking, information and communication technology solutions; digital services and e-commerce; and business management and integration systems. CelcomDigi operates primarily in Malaysia with extensive network coverage, including 97% 4G LTE population coverage in populated areas and continued expansion of 5G services. Key brands include CelcomDigi Postpaid 5G SE, Celcom Mega Postpaid, Digi Postpaid, and Digi Prepaid plans. Recent major developments include CelcomDigi's strategic collaboration with Ericsson Malaysia to deploy AI-driven autonomous network operations aimed at optimizing network performance and customer experience, as announced in April 2025. The company also signed a memorandum of understanding with Terengganu Incorporated Sdn. Bhd. to advance digitalization and AI adoption within its operations. Furthermore, CelcomDigi is engaged in the phased return of 70 MHz of spectrum to the Malaysian Communications and Multimedia Commission as part of the merger conditions. As of mid-2024, CelcomDigi has a mobile subscriber base exceeding 20 million and continues to grow its fiber broadband subscribers and digital service adoption. Recent shareholder activities involve CelcomDigi and partners acquiring remaining government stakes in Digital Nasional Berhad (DNB) to reinforce control in the national 5G network deployment. Founded originally from Celcom in 1988 and Digi in 1995, CelcomDigi is headquartered in Shah Alam, Malaysia, and is jointly owned by Axiata Group Berhad and Telenor Group each holding a 33.1% stake. The company targets a broad customer base encompassing individual consumers, enterprises, and government sectors with robust offerings in digital connectivity, telecommunications infrastructure, and innovative digital and AI-driven solutions critical to Malaysia's digital economy growth. CelcomDigi continues to focus on network modernization, customer experience enhancement, and strategic expansion in digital services as it leads Malaysia's telecommunications sector.