Valuation VSTECS

Stocks

Delayed BURSA MALAYSIA 21:17:33 2026-09-01 EDT			5-day change	1st Jan Change
1.660 ^MYR	-0.60%		-5.68%	+22.96%

08-12	VSTECS Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-12	Vstecs Berhad Recommends No Dividend for the Second Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442.7	417.2	470.7	1,440	1,444	1,786	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	23.7%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,786	1,786	1,786
Change	-	-5.76%	12.82%	206.06%	0.25%	23.7%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.7x	13.7x	11.6x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.76x	2.42x	2.09x
PEG	-	0.83x	0.5x	4.28x	0.4x	1x	0.9x	0.6x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.41x	0.35x	0.28x
EV / Revenue	-	0x	0x	0x	0x	0.41x	0.35x	0.28x
EV / EBITDA	-	0x	0x	0x	0x	12.2x	10.5x	8.78x
EV / EBIT	-	0x	0x	0x	0x	12.2x	10.5x	8.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.039	0.0465	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.34%	2.78%	3.23%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1063	0.122	0.144
Distribution rate	-	37.1%	34.9%	-	24.7%	36.7%	38.1%	37.5%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,343	5,169	6,290
EBITDA ¹	-	79.51	82.42	89.95	124.1	146.6	170.1	203.4
EBIT ¹	-	76.61	79.28	86.53	119.7	145.9	170.4	203.9
Net income ¹	54.99	59.68	67.43	70.57	98.18	113.7	130.8	154.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.670	1.670	1.670
Nbr of stocks (in thousands)	1,071,004	1,069,666	1,069,666	1,069,666	1,069,666	1,069,666	-	-
Announcement Date	2/22/22	2/21/23	2/27/24	2/26/25	2/27/26	-	-	-

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.($)
VSTECS	15.99x	-	-	2.29%	452M
DELL TECHNOLOGIES INC.	26.46x	1.8x	16.14x	0.55%	295B
SEAGATE TECHNOLOGY HOLDINGS PLC	24.13x	9.73x	17.52x	0.36%	188B
HEWLETT PACKARD ENTERPRISE COMPANY	23.34x	1.86x	9.65x	1.08%	69.18B
LENOVO GROUP LIMITED	16.34x	0.42x	7.53x	1.96%	47.54B
KING SLIDE WORKS CO., LTD.	40.83x	25.07x	31.04x	1.09%	42.61B
ASIA VITAL COMPONENTS CO., LTD.	33.97x	5.84x	20.22x	1.26%	42.4B
HP INC.	12.1x	0.54x	6.57x	4%	27.07B
LITE-ON TECHNOLOGY CORPORATION	28.39x	2.93x	18.88x	2.59%	21.82B
ASUSTEK COMPUTER INC.	12.77x	0.68x	10.12x	5.2%	23.4B
Average	23.43x	5.43x	15.30x	2.04%	75.69B
Weighted average by Cap.	25.30x	5.18x	15.97x	1.04%