Valuation UWC

Stocks

Market Closed - BURSA MALAYSIA 04:57:06 2026-09-02 EDT			5-day change	1st Jan Change
6.330 ^MYR	-3.51%		-2.47%	+53.64%

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	6,984	-	-
Change	-	-30.62%	-15.55%	-14.26%	-18.68%	170.62%	-	-
Enterprise Value (EV) ¹	6,249	4,345	3,607	3,093	2,554	7,014	6,983	6,893
Change	-	-30.46%	-16.99%	-14.25%	-17.42%	174.63%	-0.45%	-1.28%
P/E	69x	41.1x	67.3x	209x	63.6x	69.2x	43.6x	32.7x
PBR	20.7x	11.1x	8.81x	7.29x	5.44x	12.3x	9.62x	7.6x
PEG	-	2.5x	-1.4x	-2.9x	0x	0x	0.7x	1x
Capitalization / Revenue	22.2x	12.7x	13.6x	12.8x	6.68x	12.6x	9.48x	7.88x
EV / Revenue	21.9x	12.6x	13.3x	12.4x	6.61x	12.6x	9.47x	7.78x
EV / EBITDA	48.9x	27.9x	41.7x	75.5x	36.3x	46.6x	30.1x	23.3x
EV / EBIT	54.3x	31x	52.9x	157x	55.9x	60.9x	35.6x	27.4x
EV / FCF	137x	279x	34.3x	-120x	-22.8x	-691x	109x	92.3x
FCF Yield	0.73%	0.36%	2.91%	-0.83%	-4.38%	-0.14%	0.92%	1.08%
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	737.1	886.1
EBITDA ¹	127.8	155.6	86.42	40.98	70.44	150.5	231.7	296.3
EBIT ¹	115.1	140	68.13	19.68	45.7	115.2	196.1	251.7
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	-1.445	-90.93
Reference price ²	5.740	3.980	3.360	2.880	2.340	6.330	6.330	6.330
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UWC	71.74x	13.09x	48.28x	0.15%	1.79B
MUELLER INDUSTRIES, INC.	14.78x	-	-	-	13.5B
TRELLEBORG AB	23.55x	2.92x	12.68x	1.94%	10.27B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	344.29x	62.77x	230.79x	0.13%	7.91B
SFS GROUP AG	19.05x	1.76x	10.34x	2.09%	6.43B
GATES INDUSTRIAL CORPORATION LTD.	16.72x	2.06x	9.08x	-.--%	6.28B
SUZHOU KEMATEK, INC.	88.47x	28.81x	72.79x	0.25%	6.14B
HIWIN TECHNOLOGIES CORPORATION	37.09x	4.31x	19.31x	0.92%	4.01B
HARMONIC DRIVE SYSTEMS INC.	81.26x	7.04x	30.69x	0.43%	3.33B
NBTM NEW MATERIALS GROUP CO., LTD.	26.91x	-	-	-	2.81B
Average	72.39x	15.35x	54.25x	0.74%	6.25B
Weighted average by Cap.	72.98x	17.16x	60.50x	0.89%