|
Market Closed -
BURSA MALAYSIA
04:59:30 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 0.2300 MYR | -2.13% |
|
-6.12% | -52.58% |
| 06-19 | Malaysian Shares End Week in Green on Upbeat Trade Data | MT |
| 06-19 | V.S. Industry Swings to Loss in Fiscal Q3 | 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 | 886.5 | - | - |
| Change | - | -26.23% | -11.08% | 36.07% | -33.45% | -71.53% | - | - |
| Enterprise Value (EV) 1 | 5,268 | 4,217 | 3,606 | 4,832 | 3,042 | 771.5 | 764.2 | 726.8 |
| Change | - | -19.95% | -14.49% | 34.01% | -37.04% | -74.64% | -0.94% | -4.9% |
| P/E | 21.5x | 23.1x | 18.8x | 18.9x | 84.7x | -60.4x | 10.7x | 7.61x |
| PBR | 2.56x | 1.77x | 1.6x | 2.05x | 1.44x | 0.44x | 0.43x | 0.4x |
| PEG | - | -0.7x | 2.17x | 0.6x | -1x | 0x | -0x | 0.2x |
| Capitalization / Revenue | 1.31x | 0.99x | 0.75x | 1.1x | 0.82x | 0.25x | 0.21x | 0.19x |
| EV / Revenue | 1.32x | 1.08x | 0.78x | 1.14x | 0.8x | 0.21x | 0.18x | 0.16x |
| EV / EBITDA | 12x | 12.7x | 9.16x | 12.2x | 13.7x | 5.56x | 2.77x | 2.16x |
| EV / EBIT | 15.6x | 19.9x | 13.2x | 16.8x | 31.8x | -40.9x | 4.61x | 3.3x |
| EV / FCF | -45.1x | -15.2x | 12.4x | 31.9x | 8.88x | 29.7x | -1,345x | 6.57x |
| FCF Yield | -2.22% | -6.56% | 8.1% | 3.14% | 11.3% | 3.36% | -0.07% | 15.2% |
| Dividend per Share 2 | 0.042 | 0.02 | 0.022 | 0.022 | 0.008 | 0.00346 | 0.0105 | 0.0209 |
| Rate of return | 3.04% | 1.98% | 2.46% | 1.82% | 0.99% | 1.5% | 4.58% | 9.09% |
| EPS 2 | 0.0641 | 0.0438 | 0.0476 | 0.0639 | 0.0095 | -0.00381 | 0.0215 | 0.0302 |
| Distribution rate | 65.5% | 45.7% | 46.2% | 34.4% | 84.2% | -90.8% | 49% | 69.2% |
| Net sales 1 | 4,002 | 3,914 | 4,600 | 4,248 | 3,788 | 3,602 | 4,149 | 4,582 |
| EBITDA 1 | 438.6 | 333.1 | 393.9 | 394.7 | 222.6 | 138.7 | 275.7 | 335.9 |
| EBIT 1 | 337.1 | 211.6 | 273.8 | 286.9 | 95.6 | -18.86 | 165.8 | 220 |
| Net income 1 | 245.3 | 169.7 | 183.9 | 246.1 | 36.71 | -16.6 | 83.1 | 120.1 |
| Net Debt 1 | 25.76 | 349.9 | 167.1 | 153 | -71.56 | -115.1 | -122.3 | -159.8 |
| Reference price 2 | 1.3800 | 1.0100 | 0.8950 | 1.2100 | 0.8050 | 0.2300 | 0.2300 | 0.2300 |
| 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 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -61.68x | 0.22x | 5.7x | 1.47% | 223M | |
| 31.46x | 5.87x | 17.55x | 0.64% | 197B | |
| 13.36x | 0.3x | 6.74x | 3.76% | 109B | |
| 28.59x | 11.47x | 23.96x | 0.4% | 93.5B | |
| 38.78x | 6.26x | 20.29x | 0.93% | 85.49B | |
| 70.3x | 7.38x | 34.55x | 0.21% | 75.14B | |
| 20.19x | 1.18x | 13.08x | 0.59% | 65.87B | |
| 41.23x | 5.8x | 21.97x | 0.04% | 60.01B | |
| 18.68x | 3.18x | 12.07x | 1.43% | 59.34B | |
| 71.93x | 32.38x | 71.98x | 0.37% | 47.14B | |
| Average | 27.28x | 7.40x | 22.79x | 0.98% | 79.28B | |
| Weighted average by Cap. | 34.32x | 6.92x | 21.51x | 1.03% |
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
