Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 07:55:37 30/10/26 pm AEDT			5-day change	1st Jan Change
1.500 ^MYR	-6.25%		+4.17%	+11.11%

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	1,604	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	11.11%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,604	1,604	1,604
Change	-	-5.76%	12.82%	206.06%	0.25%	11.11%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	14.1x	12.5x	10.5x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.48x	2.17x	1.88x
PEG	-	0.83x	0.5x	4.28x	0.4x	0.9x	0.9x	0.6x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.37x	0.31x	0.26x
EV / Revenue	-	0x	0x	0x	0x	0.37x	0.31x	0.26x
EV / EBITDA	-	0x	0x	0x	0x	10.9x	9.43x	7.89x
EV / EBIT	-	0x	0x	0x	0x	11x	9.42x	7.87x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0345	0.0395	0.0465
Rate of return	-	5.3%	5%	-	1.68%	2.3%	2.63%	3.1%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1063	0.1203	0.1427
Distribution rate	-	37.1%	34.9%	-	24.7%	32.4%	32.8%	32.6%
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	129.3	152.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.500	1.500	1.500
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	14.11x	-	-	2.3%	395M
DELL TECHNOLOGIES INC.	17.49x	1.48x	11.7x	0.6%	270B
SANDISK CORPORATION	5.07x	3.11x	3.79x	-.--%	164B
SEAGATE TECHNOLOGY HOLDINGS PLC	16.27x	7.07x	12.62x	0.47%	148B
WESTERN DIGITAL CORPORATION	15.05x	6.25x	11.16x	0.18%	137B
HEWLETT PACKARD ENTERPRISE COMPANY	19.73x	1.86x	9.54x	1.03%	73.13B
EVERPURE, INC.	130.25x	8.05x	35.5x	-.--%	42.31B
NETAPP, INC.	25.67x	4.59x	13.91x	1.05%	39.12B
QUANTA COMPUTER INC.	11.86x	0.36x	10.18x	5.98%	37.56B
ASIA VITAL COMPONENTS CO., LTD.	29.77x	5.22x	17.82x	1.41%	37.23B
Average	28.53x	4.22x	14.02x	1.3%	94.83B
Weighted average by Cap.	20.60x	3.88x	11.57x	0.68%