|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.970 MYR | -0.38% |
|
+3.77% | +100.50% |
| 07-02 | Hong Leong Investment Bank Downgrades ViTrox to Hold From Buy; Price Target is MYR8.05 | MT |
| 06-04 | Vitrox Corporation Berhad Approves Final Dividend for the Year Ended 31 December 2025 | 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 | 15,159 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 101.17% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 14,804 | 14,695 | 14,537 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 105.09% | -0.74% | -1.08% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 61.5x | 53.2x | 46.2x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 11.5x | 10.2x | 8.74x |
| PEG | - | -0.9x | -1.8x | -2.9x | 1.2x | 0.7x | 3.4x | 3.1x |
| Capitalization / Revenue | 13.8x | 9.63x | 12x | 13.7x | 8.94x | 13.6x | 12.1x | 10.7x |
| EV / Revenue | 13.5x | 9.24x | 11.4x | 13.2x | 8.56x | 13.2x | 11.7x | 10.3x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 51.6x | 45.3x | 40.2x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 54.8x | 47.8x | 41.8x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | 142x | 73.1x | 53x |
| FCF Yield | 0.99% | 1.8% | 1.05% | 0.1% | 0.55% | 0.71% | 1.37% | 1.89% |
| Dividend per Share 2 | 0.025 | 0.0208 | - | 0.012 | 0.0181 | 0.0321 | 0.0407 | 0.0474 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.4% | 0.51% | 0.59% |
| EPS 2 | 0.1796 | 0.0968 | 0.0674 | 0.0476 | 0.0702 | 0.1301 | 0.1505 | 0.173 |
| Distribution rate | 13.9% | 21.4% | - | 25.2% | 25.8% | 24.7% | 27% | 27.4% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,118 | 1,251 | 1,416 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 286.6 | 324.7 | 361.4 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 270.4 | 307.4 | 347.6 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 249.5 | 290.1 | 332.5 |
| Net Debt 1 | -220.8 | -297.8 | -326.6 | -292.3 | -316.6 | -354.1 | -463.2 | -622 |
| Reference price 2 | 4.980 | 3.825 | 3.645 | 4.010 | 3.980 | 8.000 | 8.000 | 8.000 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 61.51x | 13.25x | 51.65x | 0.4% | 3.71B | |
| 21.88x | 12.32x | 18.28x | 0.37% | 5,010B | |
| 22.11x | 10.78x | 14.65x | 1.15% | 1,884B | |
| 42.17x | 17.37x | 25.57x | 0.68% | 1,817B | |
| 12.67x | 7.68x | 9.29x | 0.06% | 1,040B | |
| 5.44x | 3.11x | 3.74x | 0.32% | 878B | |
| 97.19x | 16.85x | 62.32x | -.--% | 851B | |
| -39.91x | 7.72x | 21.62x | -.--% | 466B | |
| 215.27x | 45.78x | 97.11x | -.--% | 278B | |
| 32.89x | 11.93x | 22.12x | 2.05% | 255B | |
| Average | 47.12x | 14.68x | 32.63x | 0.5% | 1,248B | |
| Weighted average by Cap. | 30.31x | 12.66x | 21.99x | 0.49% |
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
