|
Market Closed -
BURSA MALAYSIA
04:54:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 0.2300 MYR | -2.13% |
|
+2.22% | -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 | 553.3 | 487 | 541.1 |
| Change | - | -19.95% | -14.49% | 34.01% | -37.04% | -81.81% | -11.98% | 11.11% |
| P/E | 21.5x | 23.1x | 18.8x | 18.9x | 84.7x | -31.6x | 11.9x | 8.26x |
| 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 | 0.22x | 0.2x |
| EV / Revenue | 1.32x | 1.08x | 0.78x | 1.14x | 0.8x | 0.16x | 0.12x | 0.12x |
| EV / EBITDA | 12x | 12.7x | 9.16x | 12.2x | 13.7x | 4.75x | 1.87x | 1.67x |
| EV / EBIT | 15.6x | 19.9x | 13.2x | 16.8x | 31.8x | -29.3x | 3.23x | 2.59x |
| EV / FCF | -45.1x | -15.2x | 12.4x | 31.9x | 8.88x | 8x | -40.5x | 16.5x |
| FCF Yield | -2.22% | -6.56% | 8.1% | 3.14% | 11.3% | 12.5% | -2.47% | 6.05% |
| Dividend per Share 2 | 0.042 | 0.02 | 0.022 | 0.022 | 0.008 | 0.00267 | 0.0103 | 0.02 |
| Rate of return | 3.04% | 1.98% | 2.46% | 1.82% | 0.99% | 1.16% | 4.47% | 8.7% |
| EPS 2 | 0.0641 | 0.0438 | 0.0476 | 0.0639 | 0.0095 | -0.00729 | 0.0194 | 0.0278 |
| Distribution rate | 65.5% | 45.7% | 46.2% | 34.4% | 84.2% | -36.6% | 53.2% | 71.8% |
| Net sales 1 | 4,002 | 3,914 | 4,600 | 4,248 | 3,788 | 3,533 | 4,070 | 4,497 |
| EBITDA 1 | 438.6 | 333.1 | 393.9 | 394.7 | 222.6 | 116.5 | 260.3 | 323.4 |
| EBIT 1 | 337.1 | 211.6 | 273.8 | 286.9 | 95.6 | -18.86 | 150.8 | 208.9 |
| Net income 1 | 245.3 | 169.7 | 183.9 | 246.1 | 36.71 | -31.67 | 72.76 | 108.5 |
| Net Debt 1 | 25.76 | 349.9 | 167.1 | 153 | -71.56 | -333.2 | -399.5 | -345.4 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -31.55x | 0.16x | 4.75x | 1.16% | 218M | |
| 32.98x | 6.13x | 18.76x | 0.68% | 207B | |
| 13.31x | 0.3x | 6.7x | 3.77% | 110B | |
| 27.54x | 9.91x | 20.11x | 0.46% | 87.91B | |
| 37.15x | 6x | 19.56x | 0.95% | 87.14B | |
| 68x | 7.19x | 33.57x | 0.21% | 76.97B | |
| 19.71x | 1.16x | 13.27x | 0.67% | 66.72B | |
| 19.31x | 3.28x | 12.48x | 1.38% | 61.37B | |
| 41.25x | 5.79x | 21.8x | 0.01% | 59.8B | |
| 62.36x | 28.58x | 64.82x | 0.41% | 42.59B | |
| Average | 29.01x | 6.85x | 21.58x | 0.97% | 79.96B | |
| Weighted average by Cap. | 33.51x | 6.37x | 20.50x | 1.05% |
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
