Valuation REDtone Digital

Stocks

Market Closed - BURSA MALAYSIA 04:57:56 2026-10-16 EDT			5-day change	1st Jan Change
0.3500 ^MYR	+7.69%		0.00%	-7.89%

09-22	REDtone Digital Berhad commences an Equity Buyback Plan under the authorization approved on December 2, 2025	CI
08-24	REDtone Digital Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 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	-	-	-	-	66.21M
CHINA MOBILE LIMITED	11.32x	1.34x	4.27x	6.83%	228B
VERIZON COMMUNICATIONS, INC.	9.94x	2.44x	6.42x	6.3%	186B
DEUTSCHE TELEKOM AG	12.46x	2.1x	5.42x	4.35%	140B
NTT, INC.	13.62x	1.87x	8.14x	3.07%	89.99B
CHINA TELECOM CORPORATION LIMITED	12.31x	0.98x	3.67x	6.15%	87.71B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.64x	1.92x	4.83x	2.6%	68.42B
SAUDI TELECOM COMPANY	14.6x	2.63x	8.21x	5.24%	56.04B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.47x	5.18x	18.89x	4.85%	53.2B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.53x	2.66x	5.91x	4.51%	49.63B
Average	13.66x	2.35x	7.31x	4.88%	95.89B
Weighted average by Cap.	12.55x	2.08x	6.33x	5.33%