|
Delayed
BURSA MALAYSIA
06:02:21 20/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 10.34 MYR | -1.34% |
|
-3.72% | +159.80% |
| 31/07 | Hong Leong Upgrades ViTrox to Buy from Hold; Price Target is MYR9.85 | MT |
| 30/07 | ViTrox Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: ViTrox Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,408 | 7,227 | 6,892 | 7,586 | 7,535 | 19,858 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 163.54% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 19,546 | 19,448 | 19,253 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 170.78% | -0.5% | -1% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 61.9x | 51.5x | 43.8x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 14.5x | 12.1x | 10x |
| PEG | - | -0.9x | -1.8x | -2.9x | 1.2x | 0x | 2.5x | 2.5x |
| Capitalization / Revenue | 13.8x | 9.63x | 12x | 13.7x | 8.94x | 13.9x | 12.2x | 10.5x |
| EV / Revenue | 13.5x | 9.24x | 11.4x | 13.2x | 8.56x | 13.7x | 11.9x | 10.2x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 51.9x | 44.6x | 38.4x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 54.3x | 46.5x | 39.9x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | -3,567x | 81.7x | 59.3x |
| FCF Yield | 0.99% | 1.8% | 1.05% | 0.1% | 0.55% | -0.03% | 1.22% | 1.69% |
| Dividend per Share 2 | 0.025 | 0.0208 | - | 0.012 | 0.0181 | 0.0466 | 0.0625 | 0.0709 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.44% | 0.6% | 0.68% |
| EPS 2 | 0.1796 | 0.0968 | 0.0674 | 0.0476 | 0.0702 | 0.1692 | 0.2035 | 0.2392 |
| Distribution rate | 13.9% | 21.4% | - | 25.2% | 25.8% | 27.5% | 30.7% | 29.6% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,426 | 1,630 | 1,893 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 376.3 | 436.1 | 501.2 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 359.9 | 417.9 | 482.5 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 320.3 | 385.4 | 453 |
| Net Debt 1 | -220.8 | -297.8 | -326.6 | -292.3 | -316.6 | -311.4 | -409.9 | -604.7 |
| Reference price 2 | 4.98 | 3.82 | 3.64 | 4.01 | 3.98 | 10.48 | 10.48 | 10.48 |
| Nbr of stocks (in thousands) | 1,889,069 | 1,889,312 | 1,890,703 | 1,891,835 | 1,893,238 | 1,894,820 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 22/2/24 | 27/2/25 | 26/2/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 61.95x | 13.71x | 51.94x | 0.44% | 4.86B | |
| 21.71x | 12.39x | 18.69x | 0.35% | 5,242B | |
| 22.02x | 10.78x | 14.61x | 1.11% | 1,932B | |
| 36.16x | 15.3x | 22.48x | 0.78% | 1,597B | |
| 5.23x | 3.18x | 3.55x | 0.07% | 1,024B | |
| 94.26x | 17x | 64.47x | -.--% | 878B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 699B | |
| -39.86x | 7.99x | 22.28x | -.--% | 484B | |
| 32.39x | 11.76x | 22.03x | 2.08% | 252B | |
| Average | 26.38x | 10.48x | 24.75x | 0.57% | 1,346B | |
| Weighted average by Cap. | 24.27x | 11.30x | 19.88x | 0.5% |
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
- Stock Market
- Stocks
- 0097 Stock
- Valuation ViTrox Corporation
Select your edition
All financial news and data tailored to specific country editions
