Company Valuation: ValueMax Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 382 930.7 814.8 - -
Change - 143.63% -12.46% - -
Enterprise Value (EV) 1 382 930.7 1,663 1,671 814.8
Change - 143.63% 78.71% 0.46% -51.24%
P/E 4.91x 9.19x 6.73x 5.99x 5.94x
PBR - - 1.17x 1.02x 0.92x
PEG - 0.5x 0.4x 0.5x 6.56x
Capitalization / Revenue - - 3.87x 1.78x 3.44x
EV / Revenue - - 7.9x 3.66x 3.44x
EV / EBITDA - - 10.4x 9.32x -
EV / EBIT - - 11.8x 10.4x -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - 0.0464 0.0472 0.0525
Rate of return - - 5.39% 5.49% 6.11%
EPS 2 0.0896 0.1077 0.1278 0.1435 0.1448
Distribution rate - - 36.3% 32.9% 36.3%
Net sales 1 - - 210.6 456.7 236.9
EBITDA 1 - - 159.2 179.4 -
EBIT 1 - - 141.3 160.2 -
Net income 1 82.83 102.1 125.4 135.8 142.1
Net Debt 1 - - 848.5 856.2 -
Reference price 2 0.4400 0.9900 0.8600 0.8600 0.8600
Nbr of stocks (in thousands) 868,214 940,103 947,419 - -
Announcement Date 27/02/25 23/02/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.8x7.94x10.51x - 645M
26.22x3.99x14.21x3.4% 198B
45.5x5.6x23.06x0.82% 148B
26.17x2.7x17.28x0.77% 73.25B
21.95x1.5x8.46x4.2% 28.13B
37x2.11x8.17x1.91% 24.46B
18.2x2.54x11.42x2.03% 22.72B
13.92x2.72x10.47x1.69% 21.9B
21.56x1.29x10.98x-.--% 15.55B
16.94x2.15x8.59x3.33% 12.77B
Average 23.43x 3.25x 12.32x 2.02% 54.58B
Weighted average by Cap. 30.52x 3.82x 15.97x 2.1%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ValueMax Group Limited

Historical PBR trend

Valuation ratios - PBR - ValueMax Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ValueMax Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ValueMax Group Limited


Year-on-year evolution of the Yield

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