|
Delayed
BURSA MALAYSIA
22:37:46 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 10.62 MYR | -0.56% |
|
+2.91% | +166.83% |
| 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 | 20,237 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 168.57% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 19,925 | 19,827 | 19,632 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 176.03% | -0.49% | -0.98% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 63.1x | 52.5x | 44.7x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 14.8x | 12.4x | 10.2x |
| PEG | - | -0.9x | -1.8x | -2.9x | 1.2x | 0x | 2.6x | 2.5x |
| Capitalization / Revenue | 13.8x | 9.63x | 12x | 13.7x | 8.94x | 14.2x | 12.4x | 10.7x |
| EV / Revenue | 13.5x | 9.24x | 11.4x | 13.2x | 8.56x | 14x | 12.2x | 10.4x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 52.9x | 45.5x | 39.2x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 55.4x | 47.4x | 40.7x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | -3,636x | 83.3x | 60.5x |
| FCF Yield | 0.99% | 1.8% | 1.05% | 0.1% | 0.55% | -0.03% | 1.2% | 1.65% |
| Dividend per Share 2 | 0.025 | 0.0208 | - | 0.012 | 0.0181 | 0.0466 | 0.0625 | 0.0709 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.44% | 0.58% | 0.66% |
| EPS 2 | 0.1796 | 0.0968 | 0.0674 | 0.0476 | 0.0702 | 0.1692 | 0.2035 | 0.2392 |
| Distribution rate | 13.9% | 21.4% | - | 25.2% | 25.8% | 27.5% | 30.7% | 29.6% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,426 | 1,630 | 1,893 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 376.3 | 436.1 | 501.2 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 359.9 | 417.9 | 482.5 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 320.3 | 385.4 | 453 |
| Net Debt 1 | -220.8 | -297.8 | -326.6 | -292.3 | -316.6 | -311.4 | -409.9 | -604.7 |
| Reference price 2 | 4.98 | 3.82 | 3.64 | 4.01 | 3.98 | 10.68 | 10.68 | 10.68 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.88x | 13.47x | 51.03x | 0.45% | 4.78B | |
| 21.65x | 12.36x | 18.63x | 0.35% | 5,227B | |
| 21.83x | 10.69x | 14.49x | 1.12% | 1,909B | |
| 36.14x | 15.29x | 22.47x | 0.78% | 1,596B | |
| 5.18x | 3.15x | 3.51x | 0.07% | 1,014B | |
| 93.68x | 16.89x | 64.07x | -.--% | 873B | |
| 3.45x | 2.09x | 2.51x | 0.28% | 671B | |
| -39.71x | 7.96x | 22.2x | -.--% | 482B | |
| 32.58x | 11.81x | 22.05x | 2.07% | 254B | |
| Average | 26.19x | 10.41x | 24.55x | 0.57% | 1,337B | |
| Weighted average by Cap. | 24.21x | 11.27x | 19.83x | 0.5% |
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
