K

KJTS Group Berhad
KLSE:KJTS

Watchlist Manager
KJTS Group Berhad
KLSE:KJTS
Watchlist
Price: 1.03 MYR -0.96% Market Closed
Market Cap: 709.5m MYR

Relative Value

The Relative Value of one KJTS stock under the Base Case scenario is 0.9 MYR. Compared to the current market price of 1.03 MYR, KJTS Group Berhad is Overvalued by 13%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KJTS Relative Value
Base Case
0.9 MYR
Overvaluation 13%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
5
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
1.1
Forward
1.9
vs History
5
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
16
Forward
20.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
16.1
vs History
33
vs Industry
6
Median 3Y
5.9
Median 5Y
5.9
Industry
1.5
vs History
5
vs Industry
14
Median 3Y
0
Median 5Y
0
Industry
1.4
Forward
1.7
vs History
5
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
4.1
vs History
5
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
8.1
Forward
13.2
vs History
5
vs Industry
4
Median 3Y
0
Median 5Y
0
Industry
11.7
Forward
15.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9.8
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
13.3
vs History
5
vs Industry
2
Median 3Y
7.6
Median 5Y
7.6
Industry
1.1

Multiples Across Competitors

KJTS Competitors Multiples
KJTS Group Berhad Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
KJTS Group Berhad
KLSE:KJTS
708.6m MYR 5.1 85.4 51.6 59.3
US
Waste Management Inc
NYSE:WM
93.7B USD 4.1 35 17.7 27.9
US
Republic Services Inc
NYSE:RSG
77.6B USD 4.8 37.2 17.6 27.4
CA
Waste Connections Inc
TSX:WCN
70.3B CAD 5.6 80.2 20 33.8
US
Rollins Inc
NYSE:ROL
27.5B USD 7.9 57.6 35.5 41.6
US
Veralto Corp
NYSE:VLTO
24B USD 4.5 27.5 19.4 20.6
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 9.1 16.4 73.7
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2 30.9 13.3 21.8
UK
Rentokil Initial PLC
LSE:RTO
8.8B GBP 1.6 28.8 8.9 14.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.5B USD 2.1 36.7 16.8 19
US
Stericycle Inc
NASDAQ:SRCL
9.2B USD 3.5 256 24.4 48.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
K
KJTS Group Berhad
KLSE:KJTS
Average EV/EBITDA: 22
51.6
81%
0.6
US
Waste Management Inc
NYSE:WM
17.7
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.6
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20
10%
2
US
Rollins Inc
NYSE:ROL
35.5
11%
3.2
US
Veralto Corp
NYSE:VLTO
19.4
7%
2.8
CA
GFL Environmental Inc
TSX:GFL
16.4
5%
3.3
US
Clean Harbors Inc
NYSE:CLH
13.3
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.9
5%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
16.8
7%
2.4
US
Stericycle Inc
NASDAQ:SRCL
24.4
9%
2.7