Valuation Versatile Creative

Stocks

Delayed BURSA MALAYSIA 04:50:01 2026-10-28 EDT			5-day change	1st Jan Change
0.8250 ^MYR	0.00%		-0.60%	-2.94%

08-27	Versatile Creative Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-29	Versatile Creative Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	178.2	151.3	145.7	179.3	194.7	235.3
Change	-	-15.14%	-3.7%	23.08%	8.59%	20.86%
Enterprise Value (EV) ¹	168.7	137.9	134.2	163.5	180.8	240.1
Change	-	-18.26%	-2.71%	21.87%	10.56%	32.81%
P/E	32.3x	-1,044x	-248x	71.9x	27.6x	34.1x
PBR	2.76x	1.98x	1.93x	2.29x	2.21x	2.45x
PEG	-	10x	-1x	-0x	0x	-14.3x
Capitalization / Revenue	4.26x	2.77x	1x	0.66x	0.52x	0.52x
EV / Revenue	4.03x	2.52x	0.92x	0.6x	0.48x	0.53x
EV / EBITDA	-46.1x	45.6x	28.2x	30x	13.5x	9.2x
EV / EBIT	-26.8x	-341x	561x	-3,794x	24.4x	12.3x
EV / FCF	-16.3x	-176x	23x	34.2x	-12.6x	15.9x
FCF Yield	-6.14%	-0.57%	4.35%	2.92%	-7.93%	6.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0217	-0.000517	-0.002099	0.0089	0.0252	0.0246
Distribution rate	-	-	-	-	-	-
Net sales ¹	41.88	54.68	145.3	270.6	375.5	453.6
EBITDA ¹	-3.657	3.025	4.761	5.457	13.35	26.09
EBIT ¹	-6.3	-0.4045	0.2391	-0.0431	7.407	19.52
Net income ¹	5.359	-0.1354	-0.5746	2.506	7.579	7.832
Net Debt ¹	-9.539	-13.35	-11.49	-15.75	-13.89	4.81
Reference price ²	0.7000	0.5400	0.5200	0.6400	0.6950	0.8400
Nbr of stocks (in thousands)	254,635	280,099	280,099	280,099	280,099	280,099
Announcement Date	8/27/21	7/29/22	7/28/23	7/31/24	7/31/25	7/31/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VERSATILE CREATIVE	-	-	-	-	56.92M
WALMART INC.	42.13x	1.35x	20.61x	0.82%	962B
LOBLAW COMPANIES LIMITED	26.45x	1.26x	11.01x	0.89%	56.34B
TESCO PLC	16.94x	0.59x	8.52x	3.04%	44.29B
SYSCO CORPORATION	17.09x	0.68x	12.76x	2.68%	40.59B
KROGER CO. (THE)	13.14x	0.36x	6.67x	2.29%	38.94B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.26x	0.96x	6.41x	4.97%	37.88B
WOOLWORTHS GROUP LIMITED	27.16x	0.84x	9.69x	2.72%	33.88B
AHOLD DELHAIZE N.V.	12.19x	0.47x	5.9x	3.86%	31.72B
SEVEN & I HOLDINGS CO., LTD.	16.64x	0.65x	7.45x	2.84%	29.96B
Average	21.56x	0.79x	9.89x	2.68%	127.56B
Weighted average by Cap.	36.55x	1.20x	17.70x	1.3%