Valuation V.S. Industry

Stocks

Delayed BURSA MALAYSIA 21:39:58 2026-10-04 EDT			5-day change	1st Jan Change
0.3150 ^MYR	+8.62%		+31.25%	-35.05%

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

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	1,118	-	-
Change	-	-26.23%	-11.08%	36.07%	-33.45%	-64.1%	-	-
Enterprise Value (EV) ¹	5,268	4,217	3,606	4,832	3,042	844.8	587.3	556.7
Change	-	-19.95%	-14.49%	34.01%	-37.04%	-72.23%	-25.15%	-5.2%
P/E	21.5x	23.1x	18.8x	18.9x	84.7x	-16.4x	15.4x	11.3x
PBR	2.56x	1.77x	1.6x	2.05x	1.44x	0.43x	0.55x	0.5x
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	0.28x	0.25x
EV / Revenue	1.32x	1.08x	0.78x	1.14x	0.8x	0.23x	0.15x	0.13x
EV / EBITDA	12x	12.7x	9.16x	12.2x	13.7x	7.11x	2.4x	1.92x
EV / EBIT	15.6x	19.9x	13.2x	16.8x	31.8x	-37.1x	4.35x	3.3x
EV / FCF	-45.1x	-15.2x	12.4x	31.9x	8.88x	17.3x	9.06x	4.79x
FCF Yield	-2.22%	-6.56%	8.1%	3.14%	11.3%	5.8%	11%	20.9%
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%	2.97%	4.94%
EPS ²	0.0641	0.0438	0.0476	0.0639	0.0095	-0.014	0.0188	0.0257
Distribution rate	65.5%	45.7%	46.2%	34.4%	84.2%	-28.6%	45.8%	55.8%
Net sales ¹	4,002	3,914	4,600	4,248	3,788	3,651	4,040	4,406
EBITDA ¹	438.6	333.1	393.9	394.7	222.6	118.8	245.1	289.3
EBIT ¹	337.1	211.6	273.8	286.9	95.6	-22.75	134.9	168.6
Net income ¹	245.3	169.7	183.9	246.1	36.71	-53.83	71.09	102.5
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	0.2900	0.2900	0.2900
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

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.($)
V.S. INDUSTRY	-39.78x	0.22x	6.69x	0.92%	274M
AMPHENOL CORPORATION	34.12x	6.35x	19.36x	0.66%	214B
CORNING INCORPORATED	61.15x	7.63x	26.14x	0.71%	141B
KEYENCE CORPORATION	34.41x	12.23x	22.34x	0.8%	123B
HON HAI PRECISION INDUSTRY CO., LTD.	13.47x	0.31x	6.78x	3.73%	111B
MURATA MANUFACTURING CO., LTD.	41.96x	6.89x	22.53x	0.83%	97.72B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	75.33x	8.08x	37.26x	0.19%	86.45B
EOPTOLINK TECHNOLOGY INC., LTD.	25.33x	9.09x	18.46x	0.5%	80.89B
COHERENT CORP.	45.53x	6.37x	24x	0.01%	66B
TE CONNECTIVITY PLC	20.27x	3.41x	13.04x	1.32%	63.8B
Average	31.18x	6.06x	19.66x	0.97%	98.5B
Weighted average by Cap.	39.24x	6.83x	21.00x	0.99%