K

KJTS Group Berhad
KLSE:KJTS

Watchlist Manager
KJTS Group Berhad
KLSE:KJTS
Watchlist
Price: 1.03 MYR 3% Market Closed
Market Cap: 709.4m MYR

Relative Value

The Relative Value of one KJTS stock under the Base Case scenario is 0.55 MYR. Compared to the current market price of 1.03 MYR, KJTS Group Berhad is Overvalued by 47%.

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
0.55 MYR
Overvaluation 47%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
1.1
Forward
1.9
vs History
11
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
15.5
Forward
20.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
15.4
vs History
41
vs Industry
6
Median 3Y
5.6
Median 5Y
5.6
Industry
1.5
vs History
11
vs Industry
14
Median 3Y
0
Median 5Y
0
Industry
1.4
Forward
1.7
vs History
11
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
4.1
vs History
11
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
8
Forward
13.2
vs History
11
vs Industry
4
Median 3Y
0
Median 5Y
0
Industry
11.4
Forward
15.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.6
vs History
11
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
91.7B USD 4.2 33.4 17.7 27.4
US
Republic Services Inc
NYSE:RSG
76B USD 4.7 37.2 17.5 27.2
CA
Waste Connections Inc
TSX:WCN
69.6B CAD 5.5 79.9 20 33.7
US
Rollins Inc
NYSE:ROL
26.8B USD 7.9 57.4 35.2 41.2
US
Veralto Corp
NYSE:VLTO
22.8B USD 4.4 27.4 18.9 20.1
CA
GFL Environmental Inc
TSX:GFL
26.7B CAD 3.4 -33.3 17.8 78.6
UK
Rentokil Initial PLC
LSE:RTO
8.7B GBP 1.6 28.2 8.8 14.6
US
Clean Harbors Inc
NYSE:CLH
11.4B USD 1.9 28.4 12.5 20
US
Tetra Tech Inc
NASDAQ:TTEK
8.4B USD 1.9 32.3 14.9 16.9
US
Stericycle Inc
NASDAQ:SRCL
8.2B USD 3.1 226.6 21.9 43.3
P/E Multiple
Earnings Growth PEG
MY
K
KJTS Group Berhad
KLSE:KJTS
Average P/E: 63.6
85.4
81%
1.1
US
Waste Management Inc
NYSE:WM
33.4
13%
2.6
US
Republic Services Inc
NYSE:RSG
37.2
9%
4.1
CA
Waste Connections Inc
TSX:WCN
79.9
43%
1.9
US
Rollins Inc
NYSE:ROL
57.4
14%
4.1
US
Veralto Corp
NYSE:VLTO
27.4
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -33.3 N/A N/A
UK
Rentokil Initial PLC
LSE:RTO
28.2
-24%
N/A
US
Clean Harbors Inc
NYSE:CLH
28.4
14%
2
US
Tetra Tech Inc
NASDAQ:TTEK
32.3
14%
2.3
US
Stericycle Inc
NASDAQ:SRCL
226.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
K
KJTS Group Berhad
KLSE:KJTS
Average EV/EBITDA: 21.5
51.6
81%
0.6
US
Waste Management Inc
NYSE:WM
17.7
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.5
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20
10%
2
US
Rollins Inc
NYSE:ROL
35.2
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.9
7%
2.7
CA
GFL Environmental Inc
TSX:GFL
17.8
5%
3.6
UK
Rentokil Initial PLC
LSE:RTO
8.8
5%
1.8
US
Clean Harbors Inc
NYSE:CLH
12.5
10%
1.3
US
Tetra Tech Inc
NASDAQ:TTEK
14.9
7%
2.1
US
Stericycle Inc
NASDAQ:SRCL
21.9
9%
2.4