|
Delayed
BURSA MALAYSIA
22:16:32 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 9.400 MYR | -0.21% |
|
+4.44% | +136.18% |
| 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 | 17,849 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 136.88% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 17,561 | 17,442 | 17,255 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 143.28% | -0.68% | -1.07% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 57.1x | 47.3x | 40.1x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 13x | 11.1x | 9.12x |
| PEG | - | -0.9x | -1.8x | -2.9x | 1.2x | 0x | 2.3x | 2.2x |
| Capitalization / Revenue | 13.8x | 9.63x | 12x | 13.7x | 8.94x | 12.7x | 11.1x | 9.56x |
| EV / Revenue | 13.5x | 9.24x | 11.4x | 13.2x | 8.56x | 12.5x | 10.9x | 9.24x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 47.3x | 40.6x | 34.9x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 48.9x | 42.2x | 35.9x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | -799x | 77.8x | 55x |
| FCF Yield | 0.99% | 1.8% | 1.05% | 0.1% | 0.55% | -0.13% | 1.29% | 1.82% |
| Dividend per Share 2 | 0.025 | 0.0208 | - | 0.012 | 0.0181 | 0.0452 | 0.0611 | 0.0695 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.48% | 0.65% | 0.74% |
| EPS 2 | 0.1796 | 0.0968 | 0.0674 | 0.0476 | 0.0702 | 0.165 | 0.1992 | 0.2349 |
| Distribution rate | 13.9% | 21.4% | - | 25.2% | 25.8% | 27.4% | 30.7% | 29.6% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,403 | 1,607 | 1,868 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 371.1 | 429.5 | 494.9 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 359.1 | 413.3 | 481 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 312.4 | 377.4 | 444.9 |
| 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 | 9.420 | 9.420 | 9.420 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 56.24x | 12.33x | 46.6x | 0.49% | 4.33B | |
| 22.71x | 12.86x | 19.5x | 0.34% | 5,451B | |
| 23x | 11.3x | 15.31x | 1.1% | 2,032B | |
| 39.98x | 16.78x | 24.65x | 0.71% | 1,753B | |
| 13.77x | 8.38x | 10.12x | 0.05% | 1,130B | |
| 5.13x | 3.25x | 3.92x | 0.2% | 974B | |
| 88.47x | 16x | 60.74x | -.--% | 826B | |
| -45.28x | 9.07x | 25.24x | -.--% | 549B | |
| 209.18x | 45.38x | 92.35x | -.--% | 279B | |
| Average | 45.91x | 15.04x | 33.16x | 0.32% | 1,444B | |
| Weighted average by Cap. | 28.31x | 12.77x | 21.99x | 0.43% |
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
