Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 06:54:36 10/09/26 pm AEST			5-day change	1st Jan Change
1.660 ^MYR	+1.84%		+3.11%	+22.96%

01/09	Skyform entered into share purchase agreement to acquire 75% stake in I.S.A. Technologies Sdn. Bhd. from VSTECS Berhad, Alvin Yuen Tai Keng, Lim Fun Jin, Yong Keong Tuck and Tan Wai Ho for MYR 91.4 million.	CI
13/08	VSTECS Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	1,776	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	22.96%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,776	1,776	1,776
Change	-	-5.76%	12.82%	206.06%	0.25%	22.96%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.6x	13.6x	11.5x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.74x	2.41x	2.08x
PEG	-	0.83x	0.5x	4.28x	0.4x	1x	0.9x	0.6x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.41x	0.34x	0.28x
EV / Revenue	-	0x	0x	0x	0x	0.41x	0.34x	0.28x
EV / EBITDA	-	0x	0x	0x	0x	12.1x	10.4x	8.73x
EV / EBIT	-	0x	0x	0x	0x	12.2x	10.4x	8.71x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.039	0.0465	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.35%	2.8%	3.25%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1063	0.122	0.144
Distribution rate	-	37.1%	34.9%	-	24.7%	36.7%	38.1%	37.5%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,343	5,169	6,290
EBITDA ¹	-	79.51	82.42	89.95	124.1	146.6	170.1	203.4
EBIT ¹	-	76.61	79.28	86.53	119.7	145.9	170.4	203.9
Net income ¹	54.99	59.68	67.43	70.57	98.18	113.7	130.8	154.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.660	1.660	1.660
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VSTECS	15.33x	-	-	2.39%	428M
DELL TECHNOLOGIES INC.	21.88x	1.85x	14.63x	0.47%	340B
SEAGATE TECHNOLOGY HOLDINGS PLC	25.81x	10.46x	18.53x	0.34%	201B
HEWLETT PACKARD ENTERPRISE COMPANY	20.85x	1.98x	10.09x	0.96%	78.19B
LENOVO GROUP LIMITED	17.62x	0.45x	8.17x	1.81%	51.28B
ASIA VITAL COMPONENTS CO., LTD.	32.82x	5.75x	19.6x	1.27%	42.11B
KING SLIDE WORKS CO., LTD.	35.7x	21.82x	27.02x	1.25%	37.51B
HP INC.	13.05x	0.57x	6.95x	3.7%	29.21B
ASUSTEK COMPUTER INC.	12.67x	0.66x	9.9x	5.3%	23.08B
LITE-ON TECHNOLOGY CORPORATION	27.22x	2.8x	18.04x	2.71%	21.07B
Average	22.30x	5.15x	14.77x	2.02%	82.46B
Weighted average by Cap.	23.23x	4.93x	15.25x	0.95%