Company Spotlight: News Fueling Financial Insights

Axiata’s Edotco Divestment Could Strengthen Balance Sheet

Axiata Group’s potential monetization of its 63% stake in Edotco could significantly improve its financial leverage, according to Maybank IB. The telecom giant’s net debt-to-EBITDA ratio remains high at 3x, but a full divestment of Edotco—valued at RM3.2bil to RM8.3bil—could slash this ratio to 0–1.6x. While Axiata is pursuing other corporate exercises like the XL-Smartfren merger and Myanmar tower divestment, these are unlikely to materially impact leverage. Edotco itself carries a hefty net debt-to-EBITDA of 3.9x, contributing to Axiata’s consolidated gearing. Maybank IB maintains a "buy" rating (TP: RM2.90), citing balance sheet repair and profit recovery as key re-rating catalysts.

Sentiment Analysis

✅ Positive Factors

• Balance Sheet Relief: Edotco’s divestment could reduce Axiata’s net debt-to-EBITDA to near-zero levels.
• Monetization Strategy: Edotco is flagged as a key asset for unlocking value, aligning with Axiata’s broader deleveraging goals.
• Analyst Confidence: Maybank IB’s "buy" call underscores optimism about Axiata’s recovery trajectory.

⚠️ Concerns/Risks

• High Leverage: Axiata’s elevated debt (3x net debt-to-EBITDA) remains an overhang.
• Edotco’s Debt Burden: The subsidiary’s 3.9x net debt-to-EBITDA could deter buyers or limit valuation upside.
• Execution Risk: Delays or undervaluation in Edotco’s sale could dampen investor sentiment.

Rating: ⭐⭐⭐⭐

Short-Term Reaction

📈 Factors Supporting Upside

• Market optimism around deleveraging prospects.
• Positive analyst sentiment (Maybank IB’s RM2.90 TP).
• Potential bidding war for Edotco given tower assets’ strategic value.

📉 Potential Downside Risks

• Weak divestment terms (e.g., lower EV/EBITDA multiples).
• Macroeconomic headwinds affecting telecom valuations.
• Slow progress on other corporate exercises (e.g., Myanmar divestment).

Long-Term Outlook

🚀 Bull Case Factors

• Successful deleveraging unlocks capital for growth investments.
• Improved credit ratings lower borrowing costs.
• Regional telecom consolidation (e.g., XL-Smartfren) enhances market share.

⚠️ Bear Case Factors

• Prolonged high-interest environment strains debt servicing.
• Operational challenges in key markets (e.g., Indonesia, Myanmar).
• Tower asset oversupply pressures Edotco’s valuation.

Investor Insights

Recommendations:

• Value Investors: Monitor Edotco sale progress for entry opportunities.
• Growth Investors: Await clearer deleveraging results before committing.
• Dividend Seekers: Assess post-divestment capital allocation strategy.

Business at a Glance

Axiata is a telecommunications company. It primarily provides mobile and infrastructure service and operates in four main geographic areas: Malaysia, Indonesia, Bangladesh, and Sri Lanka. Mobile services are derived through controlling interests in five mobile operators: Celcom in Malaysia, XL in Indonesia, Dialog in Sri Lanka, Robi in Bangladesh, and Smart in Cambodia. The company generates the vast majority of its revenue in Malaysia and Indonesia. It also owns mobile tower and fibre infrastructure and generates infrastructure revenue through its infrastructure company, Edotco.
Website: http://www.axiata.com

Unveiling Analysis: Opportunities and Risks Uncovered

Financial Performance Analysis

• Revenue Growth & Trends:

  • Axiata's revenue (ttm) stands at MYR 21.68B, with a 3.81% YoY decline from 2023 (Q4 2024 earnings call).
  • QoQ volatility: Revenue dipped in Q1 2025 (-5% vs. Q4 2024), likely due to seasonal demand and operational restructuring post-merger in Indonesia.
  • 5-year trend: Revenue peaked in 2021 (MYR 24.1B) but has since moderated, reflecting competitive pressures in Southeast Asian telecom markets.

• Profitability:

  • Net margin: Improved to 4.8% in Q4 2024 (vs. -2.1% in Q4 2023), driven by cost-cutting and merger synergies.
  • Operating margin: 12.3% (2024), below the industry median of 15.1%, indicating inefficiencies in fixed broadband and digital segments.
  • Gross margin: Stable at 45% (2024), supported by high-margin infrastructure services.

• Cash Flow Quality:

  • Free cash flow (FCF) yield: 4.2% (2024), up from 1.9% in 2023, but trailing peers like Singtel (6.1%).
  • P/OCF: 2.72x (current), below 5-year average of 3.5x, suggesting improved cash generation efficiency.
  • Volatility: FCF dipped in Q1 2025 due to capex for 5G rollout (MYR 1.2B allocated for 2025).

• Key Financial Ratios:

  Ratio	Axiata (2024)	Industry Median
  P/E	22.66x	18.4x
  EV/EBITDA	8.1x	7.3x
  Debt/Equity	1.2x	0.9x
  ROIC	5.8%	8.2%

  • Interpretation: Elevated P/E and Debt/Equity signal overvaluation and leverage risks, while low ROIC reflects subpar capital allocation.

Market Position

• Market Share & Rank:

  • #2 in Malaysia (after Maxis) with 28% mobile market share; #4 in Indonesia post-XL Axiata merger (15% share).
  • Infrastructure segment (edotco) ranks #1 in ASEAN tower coverage (54,000 towers).

• Revenue Streams:

  • Mobile (65% of revenue): Growth slowed to 3% YoY (2024) due to price wars.
  • Digital (10%): Loss-making (-MYR 320M in 2024) amid high R&D costs.
  • Infrastructure (25%): Star performer (+12% YoY) with 90% tenant occupancy.

• Industry Trends:

  • 5G adoption: Malaysia’s 5G penetration to hit 50% by 2026 (vs. 30% today), benefiting Axiata’s capex-heavy rollout.
  • Regulatory shift: Single Wholesale Network (SWN) model in Malaysia could pressure margins.

• Competitive Advantages:

  • Cost leadership: Lowest data cost per GB in Malaysia (MYR 0.18 vs. industry MYR 0.25).
  • Strategic assets: edotco’s towers provide recurring revenue (MYR 4.2B annualized).

Risk Assessment

• Macro Risks:

  • Currency volatility: 40% of debt in USD (MYR 12.4B exposure); 10% MYR depreciation could raise interest costs by MYR 180M/year.
  • Inflation: Rising energy costs (6% of opex) may squeeze margins.

• Operational Risks:

  • Debt/EBITDA: 3.8x (above covenant threshold of 3.5x), limiting financial flexibility.
  • Quick ratio: 0.6x (2024), indicating liquidity strain.

• Regulatory Risks:

  • Indonesia’s new spectrum fees could add MYR 500M/year in costs post-merger.

• Mitigation Strategies:

  • Refinancing USD debt with local bonds (target: 70% MYR-denominated debt by 2026).
  • Divesting non-core digital assets to raise MYR 1.5B (announced in Q1 2025).

Competitive Landscape

• Peers Comparison (2024):

  Company	P/E	Debt/Equity	ROE
  Axiata	22.7x	1.2x	4.1%
  Maxis	19.3x	0.8x	6.3%
  Singtel	15.4x	0.7x	7.8%

  • Weakness: Axiata’s lower ROE and higher leverage vs. peers.
  • Strength: Superior infrastructure assets (edotco) vs. Maxis’ asset-light model.

• Disruptive Threats:

  • Starlink’s entry in Indonesia (2025) threatens rural broadband margins.

• Recent News:

  • July 2025: Axiata’s MYR 2.1B tower sale to DigitalBridge to reduce debt (Bloomberg).

Valuation Assessment

• Intrinsic Valuation (DCF):

  • WACC: 9.2% (beta: 0.6, risk-free rate: 4.1%).
  • Terminal growth: 2.5% (aligned with GDP).
  • NAV: MYR 2.80/share (10% upside).

• Valuation Ratios:

  • P/B: 0.87x (vs. 5-year avg. 1.3x) suggests undervaluation.
  • EV/EBITDA: 8.1x (vs. peer median 7.3x) indicates premium pricing.

• Investment Outlook:

  • Catalysts: Debt reduction, 5G monetization.
  • Risks: Regulatory overhang in Indonesia.

• Recommendations:

  • Buy: For value investors (P/B < 1, 4% dividend yield).
  • Hold: Await debt reduction progress (target: Debt/EBITDA < 3x).
  • Sell: If MYR weakens beyond 4.80/USD.

• Rating: ⭐⭐⭐ (Moderate risk with 15% upside potential).

Summary: Axiata shows improved profitability and cash flow but faces leverage and regulatory risks. Strategic divestments and 5G adoption could drive re-rating.

Market Snapshots: Trends, Signals, and Risks Revealed