Company Valuation: ValueMax Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 382 930.7 909.1 -
Change - 143.63% -2.32% -
Enterprise Value (EV) 1 382 930.7 1,758 1,765
Change - 143.63% 88.84% 0.44%
P/E 4.91x 9.19x 7.44x 6.49x
PBR - - 0.01x 0.01x
PEG - 0.5x 0.4x 0.4x
Capitalization / Revenue - - 1.47x 1.33x
EV / Revenue - - 2.85x 2.58x
EV / EBITDA - - 11x 9.84x
EV / EBIT - - 12.4x 11x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - 0.039 0.044
Rate of return - - 4.06% 4.58%
EPS 2 0.0896 0.1077 0.129 0.148
Distribution rate - - 30.2% 29.7%
Net sales 1 - - 616.5 685.5
EBITDA 1 - - 159.2 179.4
EBIT 1 - - 141.3 160.2
Net income 1 82.83 102.1 118.4 135.1
Net Debt 1 - - 848.5 856.2
Reference price 2 0.4400 0.9900 0.9600 0.9600
Nbr of stocks (in thousands) 868,214 940,103 946,949 -
Announcement Date 2/27/25 2/23/26 - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.4x2.84x11.01x - 710M
39.86x1.46x22.97x0.49% 6.65B
8.56x0.33x3.18x1.67% 3.25B
41.3x - - - 2.7B
14.07x1.05x7.81x-.--% 2.27B
25.51x3.2x10.03x3.62% 2.09B
6.24x0.39x2.47x6.43% 1.79B
41.41x1.43x25.61x0.44% 1.77B
9.5x0.86x5.9x - 1.41B
Average 21.54x 1.45x 11.12x 2.11% 2.52B
Weighted average by Cap. 26.18x 1.32x 13.42x 1.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. T6I Stock
  4. Valuation ValueMax Group Limited