Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 06:58:18 11/09/26 pm AEST			5-day change	1st Jan Change
1.630 ^MYR	-1.81%		+0.62%	+20.74%

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	1,744	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	20.74%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,744	1,744	1,744
Change	-	-5.76%	12.82%	206.06%	0.25%	20.74%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.3x	13.4x	11.3x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.69x	2.36x	2.04x
PEG	-	0.83x	0.5x	4.28x	0.4x	1x	0.9x	0.6x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.4x	0.34x	0.28x
EV / Revenue	-	0x	0x	0x	0x	0.4x	0.34x	0.28x
EV / EBITDA	-	0x	0x	0x	0x	11.9x	10.3x	8.57x
EV / EBIT	-	0x	0x	0x	0x	11.9x	10.2x	8.55x
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%	2.39%	2.85%	3.31%
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	1.630	1.630	1.630
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.	23.19x	1.95x	15.4x	0.45%	361B
SEAGATE TECHNOLOGY HOLDINGS PLC	24.18x	9.78x	17.34x	0.36%	189B
HEWLETT PACKARD ENTERPRISE COMPANY	21.98x	2.07x	10.56x	0.91%	82.42B
LENOVO GROUP LIMITED	17.01x	0.44x	7.86x	1.88%	49.51B
ASIA VITAL COMPONENTS CO., LTD.	32.72x	5.74x	19.54x	1.27%	41.83B
KING SLIDE WORKS CO., LTD.	34.78x	21.23x	26.29x	1.28%	36.4B
HP INC.	14.18x	0.62x	7.52x	3.38%	32B
ASUSTEK COMPUTER INC.	11.96x	0.62x	9.3x	5.62%	21.7B
TD SYNNEX CORPORATION	16.95x	0.32x	9.37x	0.72%	21.53B
Average	21.23x	4.75x	13.69x	1.83%	83.53B
Weighted average by Cap.	23.11x	4.55x	14.98x	0.89%