Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:58:15 17/07/26 pm AEST			5-day change	1st Jan Change
1.720 ^MYR	-2.82%		-7.03%	+27.41%

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	1,840	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	27.41%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,840	1,840	1,840
Change	-	-5.76%	12.82%	206.06%	0.25%	27.41%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.6x	13.3x	10.7x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.82x	2.47x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.4x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.4x	0.32x	-
EV / Revenue	-	0x	0x	0x	0x	0.4x	0.32x	-
EV / EBITDA	-	0x	0x	0x	0x	12.1x	9.97x	-
EV / EBIT	-	0x	0x	0x	0x	12.2x	10x	-
EV / FCF	-	-	-	-	-0x	52.6x	42.8x	-
FCF Yield	-	-	-	-	-1.49%	1.9%	2.34%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	2.11%	2.48%	3.08%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1103	0.1297	0.161
Distribution rate	-	37.1%	34.9%	-	24.7%	32.9%	32.9%	32.9%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,652	5,768	-
EBITDA ¹	-	79.51	82.42	89.95	124.1	152	184.5	-
EBIT ¹	-	76.61	79.28	86.53	119.7	151.2	184	-
Net income ¹	54.99	59.68	67.43	70.57	98.18	118.1	138.7	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.720	1.720	1.720
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	15.59x	-	-	2.11%	449M
DELL TECHNOLOGIES INC.	22.91x	1.6x	14.86x	0.63%	256B
SEAGATE TECHNOLOGY HOLDINGS PLC	60.22x	14.95x	40.64x	0.37%	178B
HEWLETT PACKARD ENTERPRISE COMPANY	20.79x	1.67x	8.77x	1.24%	60.68B
LENOVO GROUP LIMITED	14.8x	0.31x	5.72x	2.24%	33.89B
ASIA VITAL COMPONENTS CO., LTD.	22.8x	3.7x	14.3x	1.75%	26.62B
KING SLIDE WORKS CO., LTD.	39.51x	21.54x	29.88x	1.32%	23.2B
HP INC.	10.96x	0.48x	5.92x	4.83%	22.72B
DAWNING INFORMATION INDUSTRY CO., LTD.	48.06x	-	-	0.51%	18.97B
TD SYNNEX CORPORATION	15.27x	0.29x	8.53x	0.79%	19.4B
Average	27.09x	5.57x	16.08x	1.58%	64.02B
Weighted average by Cap.	33.35x	6.12x	21.18x	0.92%