Valuation Excel Force MSC

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:03 2026-07-29 EDT			5-day change	1st Jan Change
0.1650 ^MYR	-2.94%		+3.12%	-19.51%

05-26	Excel Force MSC Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI
02-25	Excel Force MSC Berhad Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2023	2024	2025
Market Cap ¹	243.3	307.7	243.3	219.6	146.4
Change	-	26.44%	-	-9.77%	-33.33%
Enterprise Value (EV) ¹	221.2	275.7	212.8	207.1	131.6
Change	-	24.64%	-	-2.67%	-36.46%
P/E	22.8x	25.3x	30.1x	25x	28.9x
PBR	2.62x	3.04x	2.51x	1.71x	1.17x
PEG	-	1.8x	-	-51.58x	-0.7x
Capitalization / Revenue	7.75x	8.25x	8.41x	7.57x	5.34x
EV / Revenue	7.05x	7.39x	7.36x	7.14x	4.81x
EV / EBITDA	16.1x	15.6x	18.4x	18.5x	15.2x
EV / EBIT	16.9x	16.3x	19.9x	20.2x	17.2x
EV / FCF	19.1x	16.9x	-	-9.35x	29.4x
FCF Yield	5.24%	5.91%	-	-10.7%	3.4%
Dividend per Share ²	0.015	0.015	0.006667	0.01	0.005
Rate of return	3.45%	2.73%	1.53%	2.78%	2.08%
EPS ²	0.0191	0.0218	0.0144	0.0144	0.0083
Distribution rate	78.5%	68.9%	46.2%	69.6%	60.2%
Net sales ¹	31.39	37.31	28.92	29.02	27.39
EBITDA ¹	13.74	17.67	11.57	11.17	8.636
EBIT ¹	13.09	16.92	10.7	10.23	7.669
Net income ¹	10.77	12.18	8.079	8.282	5.075
Net Debt ¹	-22.17	-32.01	-30.54	-12.46	-14.77
Reference price ²	0.4350	0.5500	0.4350	0.3600	0.2400
Nbr of stocks (in thousands)	559,378	559,378	559,378	609,878	609,878
Announcement Date	5/12/21	4/29/22	10/31/23	10/30/24	10/31/25

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.($)
EXCEL FORCE MSC	-	-	-	-	25.34M
IBM	22.58x	3.66x	12.74x	2.97%	214B
ACCENTURE PLC	12.19x	1.35x	7.06x	3.94%	101B
SNOWFLAKE INC.	-94.69x	14.98x	86.7x	-.--%	93.71B
TATA CONSULTANCY SERVICES LTD.	15.55x	2.84x	10.74x	5.29%	90.82B
RELX PLC	22.25x	5.73x	14.09x	2.58%	65.81B
INFOSYS LIMITED	14.48x	2.11x	8.93x	5.39%	46.87B
FUJITSU LIMITED	21.14x	1.71x	10.78x	1.4%	39.21B
HCL TECHNOLOGIES LIMITED	17.96x	2.28x	10.94x	4.84%	37.35B
NEC CORPORATION	20.7x	1.53x	9.73x	0.95%	36.38B
Average	5.80x	4.02x	19.08x	3.04%	72.53B
Weighted average by Cap.	4.14x	4.50x	20.78x	3.04%