Valuation UCrest

Stocks

Market Closed - BURSA MALAYSIA 04:50:05 2026-10-27 EDT			5-day change	1st Jan Change
0.0550 ^MYR	+10.00%		+10.00%	-21.43%

10-09	UCrest Seeks Six-Month Extension to Complete Private Placement	MT
07-22	UCrest Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025
Market Cap ¹	74.25	270.5	80.84	76.11	81.61	74.38
Change	-	264.36%	-70.11%	-5.86%	7.23%	-8.85%
Enterprise Value (EV) ¹	72.98	252	65.33	57.66	62.62	56.86
Change	-	245.31%	-74.08%	-11.73%	8.6%	-9.2%
P/E	-3.58x	20.4x	-2.3x	701x	17.8x	15.8x
PBR	3.93x	4.54x	3.18x	2.34x	1.92x	1.68x
PEG	-	-0x	0x	-7x	0x	6.75x
Capitalization / Revenue	6.05x	10.6x	6.55x	5.61x	4.96x	4.11x
EV / Revenue	5.94x	9.9x	5.29x	4.25x	3.81x	3.14x
EV / EBITDA	-3.23x	25.3x	-1.89x	257x	14.1x	13.5x
EV / EBIT	-3.12x	27.6x	-1.84x	-165x	16.2x	15.6x
EV / FCF	19.2x	-23.9x	7.77x	12.5x	-22.2x	35.7x
FCF Yield	5.22%	-4.18%	12.9%	8.01%	-4.5%	2.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0447	0.0213	-0.0565	0.000157	0.006194	0.006339
Distribution rate	-	-	-	-	-	-
Net sales ¹	12.28	25.46	12.35	13.56	16.45	18.12
EBITDA ¹	-22.57	9.975	-34.61	0.2239	4.429	4.203
EBIT ¹	-23.4	9.134	-35.43	-0.3503	3.861	3.636
Net income ¹	-20.75	11.57	-35.13	0.1009	4.591	4.73
Net Debt ¹	-1.268	-18.52	-15.52	-18.45	-18.98	-17.52
Reference price ²	0.1600	0.4350	0.1300	0.1100	0.1100	0.1000
Nbr of stocks (in thousands)	464,033	621,877	621,877	691,877	741,877	743,827
Announcement Date	9/30/20	9/30/21	9/30/22	9/29/23	9/30/24	9/30/25

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.($)
UCREST	-	-	-	-	9.1M
MICROSOFT CORPORATION	27.02x	9.97x	16.25x	0.72%	3,955B
PALANTIR TECHNOLOGIES INC.	128.24x	56.72x	92.32x	-.--%	478B
ORACLE CORPORATION	18.98x	5.51x	9.6x	1.58%	382B
PALO ALTO NETWORKS, INC.	247.74x	22.1x	64.71x	-.--%	319B
SAP SE	29.36x	6x	18.66x	1.27%	274B
CROWDSTRIKE HOLDINGS, INC.	2618.3x	43.86x	143.47x	-.--%	269B
SERVICENOW, INC.	100.42x	9.96x	26.67x	-.--%	164B
FORTINET, INC.	59.67x	15.99x	42.13x	-.--%	135B
ADOBE INC.	14.18x	3.77x	7.88x	-.--%	101B
Average	360.43x	19.32x	46.85x	0.4%	607.6B
Weighted average by Cap.	163.25x	15.35x	30.81x	0.63%