Valuation REDtone Digital

Stocks

Market Closed - BURSA MALAYSIA 04:50:06 2026-09-18 EDT			5-day change	1st Jan Change
0.3900 ^MYR	-1.27%		-2.50%	+2.63%

08-24	REDtone Digital Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-24	Redtone Digital Berhad Announces Interim Dividend for Financial Year End 30 June 2026, Payable on 16 October 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REDTONE DIGITAL	-	-	-	-	73.88M
CHINA MOBILE LIMITED	11.03x	1.31x	4.14x	7.04%	222B
VERIZON COMMUNICATIONS, INC.	10.61x	2.53x	6.69x	5.87%	200B
DEUTSCHE TELEKOM AG	13.18x	2.12x	4.91x	4.16%	149B
NTT, INC.	13.93x	1.87x	8.15x	3.01%	91.97B
CHINA TELECOM CORPORATION LIMITED	11.64x	0.87x	3.26x	6.65%	79.55B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.52x	1.78x	4.48x	2.84%	67.46B
SAUDI TELECOM COMPANY	15.29x	2.68x	8.37x	5.06%	58B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.43x	5.3x	19.36x	4.66%	55.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.98x	2.77x	6.2x	4.39%	51.14B
Average	13.96x	2.36x	7.28x	4.85%	97.51B
Weighted average by Cap.	12.80x	2.12x	6.33x	5.26%