Valuation UWC

Stocks

Market Closed - BURSA MALAYSIA 04:58:43 2026-09-07 EDT			5-day change	1st Jan Change
6.400 ^MYR	+1.27%		-7.25%	+55.34%

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	7,061	-	-
Change	-	-30.62%	-15.55%	-14.26%	-18.68%	173.61%	-	-
Enterprise Value (EV) ¹	6,249	4,345	3,607	3,093	2,554	7,091	7,069	6,985
Change	-	-30.46%	-16.99%	-14.25%	-17.42%	177.66%	-0.31%	-1.2%
P/E	69x	41.1x	67.3x	209x	63.6x	69.1x	43.6x	32.7x
PBR	20.7x	11.1x	8.81x	7.29x	5.44x	12.3x	9.59x	7.58x
PEG	-	2.5x	-1.4x	-2.9x	0x	0x	0.7x	1x
Capitalization / Revenue	22.2x	12.7x	13.6x	12.8x	6.68x	12.7x	9.47x	7.87x
EV / Revenue	21.9x	12.6x	13.3x	12.4x	6.61x	12.8x	9.49x	7.78x
EV / EBITDA	48.9x	27.9x	41.7x	75.5x	36.3x	47.1x	30.3x	23.6x
EV / EBIT	54.3x	31x	52.9x	157x	55.9x	61.5x	35.8x	27.8x
EV / FCF	137x	279x	34.3x	-120x	-22.8x	-698x	110x	93.6x
FCF Yield	0.73%	0.36%	2.91%	-0.83%	-4.38%	-0.14%	0.91%	1.07%
Dividend per Share ²	0.0167	0.0291	-	-	-	0.01	0.0197	0.027
Rate of return	0.29%	0.73%	-	-	-	0.16%	0.31%	0.43%
EPS ²	0.0832	0.0969	0.0499	0.0138	0.0368	0.0914	0.1451	0.1936
Distribution rate	20.1%	30%	-	-	-	10.9%	13.6%	13.9%
Net sales ¹	285	345.6	271.7	248.7	386.2	555.2	745.3	897.6
EBITDA ¹	127.8	155.6	86.42	40.98	70.44	150.5	233.2	296.3
EBIT ¹	115.1	140	68.13	19.68	45.7	115.2	197.3	251.5
Net income ¹	91.53	106.9	55.02	15.24	40.6	99.17	164	214.2
Net Debt ¹	-69.07	-38.47	-94.84	-80.99	-26.74	30.13	8.194	-76.38
Reference price ²	5.740	3.980	3.360	2.880	2.340	6.320	6.320	6.320
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	69.12x	12.61x	46.52x	0.16%	1.72B
MUELLER INDUSTRIES, INC.	15.43x	-	-	-	14.1B
TRELLEBORG AB	24.01x	2.97x	12.91x	1.9%	10.5B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	295.25x	59.96x	194.31x	0.14%	7.64B
GATES INDUSTRIAL CORPORATION LTD.	17.5x	2.14x	9.44x	-.--%	6.57B
SFS GROUP AG	19.14x	1.76x	10.38x	2.08%	6.47B
SUZHOU KEMATEK, INC.	81.23x	26.43x	66.78x	0.28%	5.64B
HIWIN TECHNOLOGIES CORPORATION	37.5x	4.4x	19.52x	0.91%	4.06B
HARMONIC DRIVE SYSTEMS INC.	82.7x	7.16x	31.25x	0.42%	3.48B
NBTM NEW MATERIALS GROUP CO., LTD.	33.2x	-	-	-	2.72B
Average	67.51x	14.68x	48.89x	0.74%	6.29B
Weighted average by Cap.	64.74x	15.81x	51.95x	0.9%