|
Market Closed -
BURSA MALAYSIA
04:58:32 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 0.3350 MYR | +1.52% |
|
-1.47% | -30.93% |
| 09-30 | Maybank Research Upgrades VS Industry to Hold from Sell; Price Target is MYR0.25 | MT |
| 09-30 | Hong Leong Upgrades VS Industry to Hold from Sell; Price Target is MYR0.23 | MT |
Company Valuation: V.S. Industry
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,242 | 3,867 | 3,439 | 4,679 | 3,114 | 1,291 | - | - |
| Change | - | -26.23% | -11.08% | 36.07% | -33.45% | -58.53% | - | - |
| Enterprise Value (EV) 1 | 5,268 | 4,217 | 3,606 | 4,832 | 3,042 | 844.8 | 760.7 | 730.2 |
| Change | - | -19.95% | -14.49% | 34.01% | -37.04% | -72.23% | -20.6% | -4.02% |
| P/E | 21.5x | 23.1x | 18.8x | 18.9x | 84.7x | -16.4x | 17.9x | 13x |
| PBR | 2.56x | 1.77x | 1.6x | 2.05x | 1.44x | 0.43x | 0.63x | 0.58x |
| PEG | - | -0.7x | 2.17x | 0.6x | -1x | 0x | -0x | 0.3x |
| Capitalization / Revenue | 1.31x | 0.99x | 0.75x | 1.1x | 0.82x | 0.24x | 0.32x | 0.29x |
| EV / Revenue | 1.32x | 1.08x | 0.78x | 1.14x | 0.8x | 0.23x | 0.19x | 0.17x |
| EV / EBITDA | 12x | 12.7x | 9.16x | 12.2x | 13.7x | 7.11x | 3.12x | 2.53x |
| EV / EBIT | 15.6x | 19.9x | 13.2x | 16.8x | 31.8x | -37.1x | 5.97x | 4.45x |
| EV / FCF | -45.1x | -15.2x | 12.4x | 31.9x | 8.88x | 17.3x | 11.7x | 6.28x |
| FCF Yield | -2.22% | -6.56% | 8.1% | 3.14% | 11.3% | 5.8% | 8.52% | 15.9% |
| Dividend per Share 2 | 0.042 | 0.02 | 0.022 | 0.022 | 0.008 | 0.004 | 0.00862 | 0.0143 |
| Rate of return | 3.04% | 1.98% | 2.46% | 1.82% | 0.99% | 1.74% | 2.57% | 4.28% |
| EPS 2 | 0.0641 | 0.0438 | 0.0476 | 0.0639 | 0.0095 | -0.014 | 0.0187 | 0.0259 |
| Distribution rate | 65.5% | 45.7% | 46.2% | 34.4% | 84.2% | -28.6% | 46.1% | 55.4% |
| Net sales 1 | 4,002 | 3,914 | 4,600 | 4,248 | 3,788 | 3,651 | 4,041 | 4,411 |
| EBITDA 1 | 438.6 | 333.1 | 393.9 | 394.7 | 222.6 | 118.8 | 243.6 | 288.5 |
| EBIT 1 | 337.1 | 211.6 | 273.8 | 286.9 | 95.6 | -22.75 | 127.4 | 164.2 |
| Net income 1 | 245.3 | 169.7 | 183.9 | 246.1 | 36.71 | -53.83 | 70.97 | 103 |
| Net Debt 1 | 25.76 | 349.9 | 167.1 | 153 | -71.56 | -41.77 | -530.6 | -561.1 |
| Reference price 2 | 1.3800 | 1.0100 | 0.8950 | 1.2100 | 0.8050 | 0.3350 | 0.3350 | 0.3350 |
| Nbr of stocks (in thousands) | 3,798,813 | 3,829,091 | 3,842,425 | 3,867,172 | 3,868,232 | 3,854,530 | - | - |
| Announcement Date | 9/24/21 | 9/27/22 | 9/26/23 | 9/24/24 | 9/30/25 | 9/29/26 | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -45.27x | 0.27x | 8x | 0.81% | 311M | |
| 28.93x | 5.44x | 16.52x | 0.68% | 183B | |
| 33.54x | 11.92x | 21.73x | 0.82% | 121B | |
| 45.97x | 5.8x | 19.85x | 0.91% | 107B | |
| 13.15x | 0.3x | 6.61x | 3.83% | 105B | |
| 30.69x | 5x | 16.44x | 1.12% | 72.84B | |
| 52.91x | 5.74x | 26.24x | 0.26% | 62.41B | |
| 18.11x | 1.07x | 12.02x | 0.7% | 60.88B | |
| 19.13x | 3.23x | 12.35x | 1.4% | 60.23B | |
| 16.99x | 6.01x | 12.21x | 0.75% | 54.56B | |
| Average | 21.42x | 4.48x | 15.20x | 1.13% | 82.71B | |
| Weighted average by Cap. | 29.43x | 5.32x | 16.25x | 1.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6963 Stock
- Valuation V.S. Industry
Select your edition
All financial news and data tailored to specific country editions
