Valuation Excel Force MSC

Stocks

Market Closed - BURSA MALAYSIA 04:50:05 2026-09-30 EDT			5-day change	1st Jan Change
0.2150 ^MYR	+4.88%		0.00%	+4.88%

09-21	Excel Force Msc Berhad Announces Appointment of Ms. Adeline Tang Koon Ling as Company Secretary, Effective September 18, 2026	CI
09-21	Excel Force Msc Berhad Announces Appointment of Ms. Wong Yuet Chyn as Company Secretary, Effective September 18, 2026	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	-	-	-	-	30.62M
IBM	21.6x	3.56x	12.43x	3.08%	207B
SNOWFLAKE INC.	-129.95x	18.06x	99.96x	-.--%	116B
ACCENTURE PLC	13.16x	1.47x	7.72x	3.65%	108B
TATA CONSULTANCY SERVICES LTD.	13.16x	2.39x	9.01x	6.24%	76.63B
RELX PLC	19.26x	5.15x	12.66x	2.91%	57.36B
FUJITSU LIMITED	22.08x	1.83x	11.56x	1.41%	43.4B
INFOSYS LIMITED	13.31x	1.92x	8.14x	5.85%	42.86B
NEC CORPORATION	20.7x	1.58x	9.93x	0.9%	40.25B
OKTA, INC.	103.08x	10.29x	38.44x	-.--%	35.82B
Average	10.71x	5.14x	23.32x	2.67%	72.84B
Weighted average by Cap.	-1.45x	5.59x	26.21x	2.78%