|
Delayed
BURSA MALAYSIA
23:00:11 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 9.980 MYR | +0.71% |
|
+1.01% | +150.75% |
| 07-31 | Hong Leong Upgrades ViTrox to Buy from Hold; Price Target is MYR9.85 | MT |
| 07-30 | ViTrox Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: ViTrox Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,408 | 7,227 | 6,892 | 7,586 | 7,535 | 18,778 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 149.2% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 18,489 | 18,370 | 18,183 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 156.14% | -0.64% | -1.02% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 59.5x | 49.3x | 41.9x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 13.7x | 11.6x | 9.52x |
| PEG | - | -0.9x | -1.8x | -2.9x | 1.2x | 0x | 2.4x | 2.3x |
| Capitalization / Revenue | 13.8x | 9.63x | 12x | 13.7x | 8.94x | 13.3x | 11.6x | 9.98x |
| EV / Revenue | 13.5x | 9.24x | 11.4x | 13.2x | 8.56x | 13.1x | 11.3x | 9.66x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 49.5x | 42.5x | 36.5x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 51.8x | 44.4x | 37.9x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | -841x | 82x | 58x |
| FCF Yield | 0.99% | 1.8% | 1.05% | 0.1% | 0.55% | -0.12% | 1.22% | 1.72% |
| Dividend per Share 2 | 0.025 | 0.0208 | - | 0.012 | 0.0181 | 0.0456 | 0.0616 | 0.07 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.46% | 0.62% | 0.71% |
| EPS 2 | 0.1796 | 0.0968 | 0.0674 | 0.0476 | 0.0702 | 0.1666 | 0.2008 | 0.2367 |
| Distribution rate | 13.9% | 21.4% | - | 25.2% | 25.8% | 27.3% | 30.6% | 29.5% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,414 | 1,620 | 1,882 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 373.8 | 432.6 | 498.4 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 357.1 | 414.1 | 479.4 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 315.4 | 380.4 | 448.4 |
| Net Debt 1 | -220.8 | -297.8 | -326.6 | -292.3 | -316.6 | -288.3 | -407.3 | -594.3 |
| Reference price 2 | 4.980 | 3.825 | 3.645 | 4.010 | 3.980 | 9.910 | 9.910 | 9.910 |
| Nbr of stocks (in thousands) | 1,889,069 | 1,889,312 | 1,890,703 | 1,891,835 | 1,893,238 | 1,894,820 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/27/25 | 2/26/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.02x | 13.2x | 49.92x | 0.46% | 4.64B | |
| 22.79x | 12.95x | 19.62x | 0.33% | 5,486B | |
| 23.01x | 11.3x | 15.32x | 1.09% | 2,014B | |
| 38.52x | 16.23x | 23.84x | 0.73% | 1,695B | |
| 14.5x | 8.9x | 10.7x | 0.05% | 1,203B | |
| 106.29x | 19.25x | 73.16x | -.--% | 992B | |
| 5x | 3.22x | 3.89x | 0.2% | 949B | |
| -50.23x | 10.02x | 27.88x | -.--% | 609B | |
| 232.94x | 51.14x | 104.16x | -.--% | 314B | |
| Average | 50.32x | 16.25x | 36.50x | 0.32% | 1,474B | |
| Weighted average by Cap. | 30.68x | 13.29x | 23.97x | 0.42% |
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
- 0097 Stock
- Valuation ViTrox Corporation
Select your edition
All financial news and data tailored to specific country editions
