Valuation VSTECS

Stocks

Delayed BURSA MALAYSIA Other stock markets 06:17:03 29/07/26 pm AEST			5-day change	1st Jan Change
1.710 ^MYR	-0.58%		-5.00%	+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	1,840	-	-
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	15.7x	13.5x	11.5x
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	0.7x
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	10.3x	9.57x
EV / EBIT	-	0x	0x	0x	0x	12.5x	10.5x	9.97x
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	0.0392	0.0463	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.28%	2.69%	3.14%
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	1.720	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VSTECS	15.68x	-	-	2.28%	450M
DELL TECHNOLOGIES INC.	23.02x	1.58x	14.67x	0.63%	253B
SEAGATE TECHNOLOGY HOLDINGS PLC	57.13x	14.19x	38.59x	0.39%	169B
HEWLETT PACKARD ENTERPRISE COMPANY	20.68x	1.66x	8.72x	1.25%	60.37B
LENOVO GROUP LIMITED	15.84x	0.34x	6.24x	2.04%	37.05B
ASIA VITAL COMPONENTS CO., LTD.	23.19x	3.74x	14.15x	1.42%	27.13B
KING SLIDE WORKS CO., LTD.	35.29x	18.86x	25.79x	1.46%	21.93B
HP INC.	12.49x	0.54x	6.59x	4.24%	25.87B
DAWNING INFORMATION INDUSTRY CO., LTD.	50.36x	-	-	0.49%	19.91B
TD SYNNEX CORPORATION	15.56x	0.29x	8.67x	0.78%	19.76B
Average	26.92x	5.15x	15.43x	1.5%	63.49B
Weighted average by Cap.	32.08x	5.61x	20.00x	0.92%