Company Valuation: RGT

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 155.8 225.2 331.1 274.9 278.4 95.87
Change - 44.57% 47.03% -16.96% 1.25% -65.56%
Enterprise Value (EV) 1 128.7 190.5 358.6 299.3 317.6 148.1
Change - 47.99% 88.24% -16.53% 6.1% -53.36%
P/E Ratio 35.1x 25.6x 31.5x 147x 53.3x -59.5x
PBR 2.39x 2.2x 2.38x 1.81x 1.9x 0.67x
PEG - 0.3x -1.8x -1.7x 0x 0x
Capitalization / Revenue 2.01x 1.73x 2.73x 2.56x 2.52x 0.68x
EV / Revenue 1.66x 1.46x 2.96x 2.79x 2.88x 1.06x
EV / EBITDA 10.9x 8.67x 19.7x 24.2x 40.6x 17.4x
EV / EBIT 14.2x 10.3x 26.2x 63.2x -531x -340x
EV / FCF 13.3x -9.39x -10.2x -40x -53.2x -12.8x
FCF Yield 7.52% -10.7% -9.85% -2.5% -1.88% -7.81%
Dividend per Share 2 0.009 - 0.018 - 0.018 -
Rate of return 1.11% - 1.71% - 2.24% -
EPS 2 0.0231 0.0405 0.0333 0.005302 0.0151 -0.004703
Distribution rate 39% - 54.1% - 119% -
Net sales 1 77.49 130.4 121.2 107.3 110.4 140.3
EBITDA 1 11.86 21.98 18.18 12.35 7.824 8.519
EBIT 1 9.092 18.51 13.7 4.733 -0.5987 -0.4352
Net income 1 4.971 10.01 10 1.756 5.277 -1.618
Net Debt 1 -27.04 -34.7 27.5 24.4 39.23 52.26
Reference price 2 0.8100 1.0350 1.0500 0.7800 0.8050 0.2800
Nbr of stocks (in thousands) 192,310 217,589 315,351 352,496 345,827 342,390
Announcement Date 8/24/20 8/26/21 10/18/22 8/24/23 8/28/24 10/17/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.3M
13.34x0.84x5.55x4.13% 24.4B
19.34x - - 6.16% 20.36B
114.67x0.99x6.83x0.64% 16.86B
-2029.87x1.15x14.49x-.--% 14.38B
33.93x4.22x15.59x0.62% 9.74B
45.49x1.88x42.42x1.35% 9.11B
37.14x3.98x24.26x1.16% 7.29B
24.37x0.84x12.52x1.8% 6.09B
26.07x1.75x14.74x1.46% 5.71B
Average -190.61x 1.96x 17.05x 1.92% 11.39B
Weighted average by Cap. -221.34x 1.67x 14.26x 2.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!