Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:56:27 11/08/26 pm AEST			5-day change	1st Jan Change
1.710 ^MYR	-3.39%		+2.40%	+26.67%

29/05	Vstecs Berhad Announces Appointment of Mr. Foo Lek Choong as Director, Effective June 1, 2026	CI
29/05	VSTECS Bhd appoints Foo Lek Choong as Executive Director	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442.7	417.2	470.7	1,440	1,444	1,829	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	26.67%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,829	1,829	1,829
Change	-	-5.76%	12.82%	206.06%	0.25%	26.67%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.6x	13.4x	11.4x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.8x	2.45x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.7x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.41x	0.34x	0.33x
EV / Revenue	-	0x	0x	0x	0x	0.41x	0.34x	0.33x
EV / EBITDA	-	0x	0x	0x	0x	12.2x	10.2x	9.51x
EV / EBIT	-	0x	0x	0x	0x	12.4x	10.5x	9.91x
EV / FCF	-	-	-	-	-0x	52.3x	42.5x	-
FCF Yield	-	-	-	-	-1.49%	1.91%	2.35%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0392	0.0463	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.29%	2.71%	3.16%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1097	0.1273	0.1495
Distribution rate	-	37.1%	34.9%	-	24.7%	35.7%	36.4%	36.1%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,468	5,372	5,541
EBITDA ¹	-	79.51	82.42	89.95	124.1	150.4	178.6	192.3
EBIT ¹	-	76.61	79.28	86.53	119.7	147.2	175	184.5
Net income ¹	54.99	59.68	67.43	70.57	98.18	117.2	136	147.4
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.710	1.710	1.710
Nbr of stocks (in thousands)	1,071,004	1,069,666	1,069,666	1,069,666	1,069,666	1,069,666	-	-
Announcement Date	22/2/22	21/2/23	27/2/24	26/2/25	27/2/26	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VSTECS	16.14x	-	-	2.21%	463M
DELL TECHNOLOGIES INC.	26.88x	1.83x	16.95x	0.54%	296B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.29x	9.38x	16.85x	0.37%	182B
HEWLETT PACKARD ENTERPRISE COMPANY	24.41x	1.93x	10.09x	1.04%	72.41B
LENOVO GROUP LIMITED	20.44x	0.44x	8.3x	1.65%	45.85B
KING SLIDE WORKS CO., LTD.	34.6x	20.98x	26.13x	1.3%	35.16B
ASIA VITAL COMPONENTS CO., LTD.	28.09x	4.69x	17.45x	1.22%	33.61B
HP INC.	13.15x	0.56x	6.88x	4.03%	27.25B
TD SYNNEX CORPORATION	15.97x	0.3x	8.88x	0.76%	20.29B
LITE-ON TECHNOLOGY CORPORATION	25.32x	2.58x	16.7x	2.9%	19.09B
Average	22.83x	4.74x	14.25x	1.6%	73.15B
Weighted average by Cap.	24.91x	4.61x	15.56x	0.88%