Valuation Scicom (MSC) OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-15	Scicom Berhad Announces Cessation of Mahani Binti Amat as Independent and Non Executive, Chairman of Nomination and Remuneration Committee, Effective June 15, 2026	CI
06-15	Scicom Berhad Announces Cessation of Puan Mahani Binti Amat as Independent and Non-Executive Director, Member of the Risk Committee, Effective June 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	334.1	383.9	373.2	412.3	321.7	321.7
Change	-	14.89%	-2.78%	10.48%	-21.98%	0%
Enterprise Value (EV) ¹	306.5	392.6	370	405	299.1	284.9
Change	-	28.09%	-5.76%	9.48%	-26.16%	-4.76%
P/E	15.2x	14.9x	11.9x	12.8x	13.2x	15.8x
PBR	3.24x	3.53x	3.28x	3.5x	2.77x	2.76x
PEG	-	0.9x	0.5x	4.54x	-0.5x	-1x
Capitalization / Revenue	1.84x	1.78x	1.41x	1.68x	1.44x	1.62x
EV / Revenue	1.69x	1.82x	1.4x	1.65x	1.34x	1.43x
EV / EBITDA	8.74x	9.91x	7.43x	8.52x	7.63x	8.47x
EV / EBIT	9.93x	11.2x	8.5x	9.85x	9.11x	10.4x
EV / FCF	19.4x	18.1x	11.2x	14.1x	8.14x	8.82x
FCF Yield	5.16%	5.54%	8.93%	7.07%	12.3%	11.3%
Dividend per Share ²	0.05	0.06	0.07	0.08	0.065	0.055
Rate of return	5.32%	5.56%	6.67%	6.9%	7.18%	6.08%
EPS ²	0.062	0.0726	0.0885	0.091	0.0685	0.0572
Distribution rate	80.6%	82.6%	79.1%	87.9%	94.9%	96.2%
Net sales ¹	181.3	216.2	265.1	245.3	224	198.6
EBITDA ¹	35.08	39.61	49.82	47.56	39.22	33.64
EBIT ¹	30.87	34.99	43.54	41.12	32.82	27.36
Net income ¹	22.05	25.82	31.45	32.34	24.35	20.34
Net Debt ¹	-27.6	8.734	-3.233	-7.276	-22.59	-36.82
Reference price ²	0.940	1.080	1.050	1.160	0.905	0.905
Nbr of stocks (in thousands)	355,454	355,454	355,454	355,454	355,454	355,454
Announcement Date	10/28/20	10/28/21	10/21/22	10/27/23	10/30/24	10/30/25

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.($)
CINTAS CORPORATION	42.19x	7.55x	27.23x	0.85%	81.81B
RB GLOBAL, INC.	39.94x	4.66x	15.22x	1.14%	20.8B
JACOBS SOLUTIONS INC.	30.43x	1.25x	12.66x	1.07%	15.56B
BUREAU VERITAS SA	19.17x	2.06x	10.2x	3.65%	13.92B
INTERTEK GROUP PLC	25.13x	2.83x	12.13x	2.98%	12.02B
ALS LIMITED	25.04x	3.45x	13.3x	2.33%	7.78B
ISS A/S	14.96x	0.65x	9.35x	1.41%	6.96B
DKSH HOLDING AG	18.83x	0.41x	9.3x	3.89%	5.2B
UNIFIRST CORPORATION	44.53x	2.01x	15.69x	0.46%	5.27B
Average	28.91x	2.76x	13.90x	1.98%	18.81B
Weighted average by Cap.	35.18x	4.96x	19.66x	1.46%