Valuation UWC

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:57:18 2026-07-10 EDT			5-day change	1st Jan Change
6.300 ^MYR	-1.56%		-1.56%	+52.91%

06-23	UWC Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended April 30, 2026	CI
03-25	UWC Berhad Reports Earnings Results for the Second Quarter and Six Months Ended January 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,318	4,383	3,702	3,174	2,581	6,951	-	-
Change	-	-30.62%	-15.55%	-14.26%	-18.68%	169.34%	-	-
Enterprise Value (EV) ¹	6,249	4,345	3,607	3,093	2,554	6,981	6,950	6,860
Change	-	-30.46%	-16.99%	-14.25%	-17.42%	173.34%	-0.45%	-1.29%
P/E	69x	41.1x	67.3x	209x	63.6x	68.5x	42.9x	32.9x
PBR	20.7x	11.1x	8.81x	7.29x	5.44x	12.2x	9.51x	7.49x
PEG	-	2.5x	-1.4x	-2.9x	0x	0x	0.7x	1.1x
Capitalization / Revenue	22.2x	12.7x	13.6x	12.8x	6.68x	12.7x	9.53x	8.18x
EV / Revenue	21.9x	12.6x	13.3x	12.4x	6.61x	12.7x	9.53x	8.07x
EV / EBITDA	48.9x	27.9x	41.7x	75.5x	36.3x	46.6x	29.9x	23.6x
EV / EBIT	54.3x	31x	52.9x	157x	55.9x	60.9x	35.2x	27.9x
EV / FCF	137x	279x	34.3x	-120x	-22.8x	-450x	134x	65.6x
FCF Yield	0.73%	0.36%	2.91%	-0.83%	-4.38%	-0.22%	0.75%	1.52%
Dividend per Share ²	0.0167	0.0291	-	-	-	0.01	0.015	0.02
Rate of return	0.29%	0.73%	-	-	-	0.16%	0.24%	0.32%
EPS ²	0.0832	0.0969	0.0499	0.0138	0.0368	0.0919	0.1468	0.1914
Distribution rate	20.1%	30%	-	-	-	10.9%	10.2%	10.4%
Net sales ¹	285	345.6	271.7	248.7	386.2	548.8	729	849.8
EBITDA ¹	127.8	155.6	86.42	40.98	70.44	149.8	232.5	290.2
EBIT ¹	115.1	140	68.13	19.68	45.7	114.7	197.4	246.2
Net income ¹	91.53	106.9	55.02	15.24	40.6	99.63	165.2	211
Net Debt ¹	-69.07	-38.47	-94.84	-80.99	-26.74	30.13	-1.445	-90.93
Reference price ²	5.740	3.980	3.360	2.880	2.340	6.300	6.300	6.300
Nbr of stocks (in thousands)	1,100,633	1,101,365	1,101,667	1,101,954	1,102,887	1,103,328	-	-
Announcement Date	9/7/21	9/6/22	9/12/23	9/24/24	9/10/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UWC	68.54x	12.72x	46.6x	0.16%	1.71B
MUELLER INDUSTRIES, INC.	14.63x	-	-	-	12.6B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	386.14x	83.58x	278.96x	0.09%	10.95B
TRELLEBORG AB	22.2x	2.74x	11.98x	2.08%	9.5B
SUZHOU KEMATEK, INC.	136.05x	44.49x	112.39x	0.16%	9.36B
GATES INDUSTRIAL CORPORATION PLC	23.63x	2.19x	9.75x	-.--%	6.69B
SFS GROUP AG	21.43x	1.77x	10.66x	2.02%	6.61B
HARMONIC DRIVE SYSTEMS INC.	122.04x	9.95x	43.41x	0.3%	4.62B
HIWIN TECHNOLOGIES CORPORATION	39.72x	4.15x	19.25x	0.86%	3.65B
Average	92.71x	20.20x	66.62x	0.71%	7.3B
Weighted average by Cap.	106.90x	27.63x	88.65x	0.76%