Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 07:58:36 13/11/26 pm AEDT			5-day change	1st Jan Change
1.310 ^MYR	-7.75%		-3.68%	-2.96%

28/10	Skyform acquires 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
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

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	1,401	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	-2.96%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,401	1,401	1,401
Change	-	-5.76%	12.82%	206.06%	0.25%	-2.96%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	12.3x	10.9x	9.18x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.17x	1.9x	1.64x
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.5x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.32x	0.27x	0.22x
EV / Revenue	-	0x	0x	0x	0x	0.32x	0.27x	0.22x
EV / EBITDA	-	0x	0x	0x	0x	9.56x	8.24x	6.89x
EV / EBIT	-	0x	0x	0x	0x	9.6x	8.22x	6.87x
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%	2.63%	3.02%	3.55%
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	1.310	1.310	1.310
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	12.32x	-	-	2.63%	343M
DELL TECHNOLOGIES INC.	14.26x	1.22x	9.6x	0.73%	219B
SANDISK CORPORATION	3.82x	2.13x	2.64x	-.--%	126B
SEAGATE TECHNOLOGY HOLDINGS PLC	13.35x	5.75x	10.28x	0.57%	121B
WESTERN DIGITAL CORPORATION	12.16x	5.02x	8.95x	0.22%	111B
HEWLETT PACKARD ENTERPRISE COMPANY	17.3x	1.67x	8.53x	1.17%	64.1B
ASIA VITAL COMPONENTS CO., LTD.	28.46x	5.09x	17.22x	1.42%	36.27B
EVERPURE, INC.	110.13x	6.8x	29.83x	-.--%	35.99B
NETAPP, INC.	23.39x	4.16x	12.55x	1.16%	35.62B
QUANTA COMPUTER INC.	10.56x	0.33x	9.84x	6.77%	34.44B
Average	24.57x	3.57x	12.16x	1.47%	78B
Weighted average by Cap.	17.70x	3.17x	9.83x	0.84%