Company Valuation: Supercomnet Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,526 1,196 963.5 1,170 612.2 395.7 - -
Change - -21.64% -19.45% 21.4% -47.66% -35.37% - -
Enterprise Value (EV) 1,493 1,196 963.5 1,170 612.2 395.7 395.7 395.7
Change - -19.87% -19.45% 21.4% -47.66% -35.37% 0% 0%
P/E 67.2x 38.8x 33.6x 36.4x 23.6x 15.8x 14.2x 13.1x
PBR 4.93x 3.65x 2.6x 2.78x 1.44x - - -
PEG - 1.1x -3.2x 12.01x -1.2x -7.6x 1.3x 1.44x
Capitalization / Revenue 10.5x 7.55x 6.98x 7.8x 4.37x 2.63x 2.44x 2.19x
EV / Revenue 0x 0x 0x 0x 0x 2.63x 2.44x 2.19x
EV / EBITDA 0x 0x 0x 0x 0x 10.3x 9.33x 8.72x
EV / EBIT 0x 0x 0x 0x 0x 14.7x 12.4x 11x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.015 0.02 0.02 0.02 0.021 0.022 0.022 0.021
Rate of return 0.75% 1.27% 1.64% 1.47% 2.94% 4.68% 4.68% 4.47%
EPS 2 0.0299 0.0405 0.0363 0.0374 0.0303 0.0297 0.033 0.036
Distribution rate 50.2% 49.4% 55.1% 53.5% 69.3% 74.1% 66.7% 58.3%
Net sales 1 145.4 158.3 138.1 149.9 140.1 150.4 162.1 180.7
EBITDA 1 38.5 49.27 43.81 46.64 39.56 38.57 42.43 45.4
EBIT 1 32.38 42.87 37.9 40.76 33.53 27 32 36
Net income 1 25.29 33 29.73 31.33 26.05 25.53 28.2 30.85
Net Debt -33.67 - - - - - - -
Reference price 2 2.0100 1.5700 1.2200 1.3600 0.7150 0.4700 0.4700 0.4700
Nbr of stocks (in thousands) 759,431 761,866 789,777 860,122 856,277 841,940 - -
Announcement Date 22/2/22 21/2/23 28/2/24 27/2/25 24/2/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.84x - - 4.68% 97.52M
24.42x2.91x15.89x2.1% 228B
24.76x3.34x15.31x1.96% 156B
12.1x1.31x6.18x4.19% 163B
32.87x4.91x20.63x1.19% 144B
35.04x4.44x20.62x1.19% 106B
31.22x3.88x20.83x1.09% 90.27B
33.64x5.42x18.87x1.34% 92B
27.09x3.85x19.14x1% 89.75B
36.64x6.05x24.09x0.11% 89.53B
Average 27.36x 4.01x 17.95x 1.89% 115.82B
Weighted average by Cap. 27.17x 3.72x 16.98x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Supercomnet Technologies

Historical PBR trend

Valuation ratios - PBR - Supercomnet Technologies

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Supercomnet Technologies

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Supercomnet Technologies


Year-on-year evolution of the Yield

Valuation ratios - Yield - Supercomnet Technologies
  1. Stock Market
  2. Stocks
  3. 0001 Stock
  4. Valuation Supercomnet Technologies