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 1,170 612.2 413.5 - -
Change - -21.64% -19.45% 21.4% -47.66% -32.46% - -
Enterprise Value (EV) 1,493 1,196 963.5 1,170 612.2 413.5 413.5 413.5
Change - -19.87% -19.45% 21.4% -47.66% -32.46% 0% 0%
P/E 67.2x 38.8x 33.6x 36.4x 23.6x 16.5x 14.8x 13.6x
PBR 4.93x 3.65x 2.6x 2.78x 1.44x - - -
PEG - 1.1x -3.2x 12.01x -1.2x -7.94x 1.3x 1.5x
Capitalization / Revenue 10.5x 7.55x 6.98x 7.8x 4.37x 2.75x 2.55x 2.29x
EV / Revenue 0x 0x 0x 0x 0x 2.75x 2.55x 2.29x
EV / EBITDA 0x 0x 0x 0x 0x 10.7x 9.75x 9.11x
EV / EBIT 0x 0x 0x 0x 0x 15.3x 12.9x 11.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.015 0.02 0.02 0.02 - 0.022 0.022 0.021
Rate of return 0.75% 1.27% 1.64% 1.47% - 4.49% 4.49% 4.29%
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% - 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 0.4900 0.4900 0.4900
Nbr of stocks (in thousands) 759,431 761,866 789,777 860,122 856,277 843,922 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.52x - - 4.49% 102M
27.38x1.77x13.88x0.79% 43.16B
40.19x7.25x30.94x - 9.2B
20.11x1.03x8.57x2.2% 7.22B
15.38x0.38x6.13x0.79% 6.52B
18.99x2.25x12.82x1.56% 5.76B
70.32x2.39x44.69x - 5.64B
37.29x2.92x25.34x0.12% 4.57B
Average 30.77x 2.57x 20.34x 1.66% 10.27B
Weighted average by Cap. 30.12x 2.35x 17.39x 0.97%

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. 0001 Stock
  4. Valuation Supercomnet Technologies
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!