Valuation REDtone Digital

Stocks

Market Closed - BURSA MALAYSIA 04:50:07 2026-08-13 EDT			5-day change	1st Jan Change
0.3100 ^MYR	0.00%		+1.64%	-18.42%

06-15	Redtone Digital Berhad Announces Appointment of Sabarina Binti Harun as Independent and Non-Executive Member of Remuneration Committee, Effective June 15, 2026	CI
06-15	Redtone Digital Berhad Announces Redesignation of Mr. Kua Choo Kai from Member of Remuneration Committee to Independent and Non Executive Chairman of Remuneration Committee, Effective June 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	293.7	328.5	301.5	548.8	796.1	436.7
Change	-	11.84%	-8.24%	82.05%	45.07%	-45.15%
Enterprise Value (EV) ¹	201.4	242.4	175.9	363.7	730	393.2
Change	-	20.36%	-27.47%	106.84%	100.69%	-46.14%
P/E	44.4x	12.5x	7.64x	9.55x	13.3x	16.4x
PBR	1.83x	1.84x	1.38x	2.16x	2.7x	1.65x
PEG	-	0x	0.2x	0.2x	3.25x	-0.3x
Capitalization / Revenue	1.65x	1.88x	1.91x	2.56x	2.33x	1.34x
EV / Revenue	1.13x	1.39x	1.11x	1.69x	2.13x	1.21x
EV / EBITDA	4.16x	5.54x	3.11x	4.35x	7.14x	4.12x
EV / EBIT	4.42x	5.86x	3.42x	7.09x	10.9x	5.69x
EV / FCF	4.06x	15.6x	4.04x	5.47x	-9.82x	5.04x
FCF Yield	24.6%	6.4%	24.7%	18.3%	-10.2%	19.9%
Dividend per Share ²	0.018	0.018	0.018	0.025	0.03	0.02
Rate of return	4.74%	4.24%	4.62%	3.52%	2.91%	3.54%
EPS ²	0.008551	0.034	0.051	0.0743	0.0774	0.0344
Distribution rate	211%	52.9%	35.3%	33.6%	38.8%	58.1%
Net sales ¹	177.9	174.7	158	214.7	342.2	324.9
EBITDA ¹	48.37	43.73	56.49	83.53	102.2	95.37
EBIT ¹	45.54	41.38	51.39	51.3	67.2	69.16
Net income ¹	6.61	26.29	39.46	57.46	59.81	26.62
Net Debt ¹	-92.28	-86.06	-125.6	-185.1	-66.14	-43.55
Reference price ²	0.3800	0.4250	0.3900	0.7100	1.0300	0.5650
Nbr of stocks (in thousands)	772,952	772,952	772,952	772,952	772,952	772,952
Announcement Date	10/23/20	10/22/21	10/21/22	10/23/23	10/22/24	10/22/25

¹MYR in Million²MYR

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.($)
REDTONE DIGITAL	-	-	-	-	58.65M
CHINA MOBILE LIMITED	11.41x	1.35x	4.18x	6.78%	229B
VERIZON COMMUNICATIONS, INC.	10.34x	2.5x	6.6x	6.01%	195B
DEUTSCHE TELEKOM AG	13.58x	2.16x	5.58x	4.01%	156B
NTT, INC.	12.62x	1.8x	7.68x	3.35%	80.99B
CHINA TELECOM CORPORATION LIMITED	11.86x	0.89x	3.32x	6.62%	80.67B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.45x	1.85x	4.69x	2.77%	69.94B
SAUDI TELECOM COMPANY	15.17x	2.65x	8.29x	5.06%	57.98B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.09x	5.2x	18.46x	4.66%	54.74B
ORANGE	12.05x	1.79x	5.41x	4.86%	49.54B
Average	13.51x	2.24x	7.13x	4.9%	97.42B
Weighted average by Cap.	12.60x	2.06x	6.25x	5.28%