Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:56:40 07/08/26 pm AEST			5-day change	1st Jan Change
1.690 ^MYR	+1.20%		+2.42%	+25.19%

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	1,808	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	25.19%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,808	1,808	1,808
Change	-	-5.76%	12.82%	206.06%	0.25%	25.19%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.4x	13.3x	11.3x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.77x	2.43x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.6x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.4x	0.34x	0.33x
EV / Revenue	-	0x	0x	0x	0x	0.4x	0.34x	0.33x
EV / EBITDA	-	0x	0x	0x	0x	12x	10.1x	9.4x
EV / EBIT	-	0x	0x	0x	0x	12.3x	10.3x	9.8x
EV / FCF	-	-	-	-	-0x	51.6x	42x	-
FCF Yield	-	-	-	-	-1.49%	1.94%	2.38%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0392	0.0463	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.32%	2.74%	3.2%
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	1.690	1.690	1.690
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	15.23x	-	-	2.34%	437M
DELL TECHNOLOGIES INC.	25.69x	1.76x	16.27x	0.57%	283B
SEAGATE TECHNOLOGY HOLDINGS PLC	24.8x	10.01x	17.97x	0.35%	193B
HEWLETT PACKARD ENTERPRISE COMPANY	23.4x	1.86x	9.78x	1.08%	69.43B
LENOVO GROUP LIMITED	17.78x	0.39x	7.33x	1.84%	41.02B
ASIA VITAL COMPONENTS CO., LTD.	29.99x	5x	18.61x	1.14%	35.72B
KING SLIDE WORKS CO., LTD.	47.66x	24.6x	32.71x	1.19%	29.82B
HP INC.	12.44x	0.54x	6.57x	4.26%	25.77B
TD SYNNEX CORPORATION	16.32x	0.31x	9.05x	0.74%	20.73B
DAWNING INFORMATION INDUSTRY CO., LTD.	44.23x	-	-	0.68%	19.03B
Average	25.76x	5.56x	14.79x	1.42%	71.8B
Weighted average by Cap.	25.64x	5.02x	15.82x	0.83%