Valuation VSTECS

Stocks

Delayed BURSA MALAYSIA Other stock markets 21:24:46 2026-07-02 EDT			5-day change	1st Jan Change
1.760 ^MYR	+0.57%		+1.73%	+30.37%

05-29	Vstecs Berhad Announces Appointment of Mr. Foo Lek Choong as Director, Effective June 1, 2026	CI
05-29	VSTECS Bhd appoints Foo Lek Choong as Executive Director	RE

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	1,872	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	29.63%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,872	1,872	1,872
Change	-	-5.76%	12.82%	206.06%	0.25%	29.63%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.9x	13.5x	10.9x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.87x	2.51x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.5x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.4x	0.32x	-
EV / Revenue	-	0x	0x	0x	0x	0.4x	0.32x	-
EV / EBITDA	-	0x	0x	0x	0x	12.3x	10.1x	-
EV / EBIT	-	0x	0x	0x	0x	12.4x	10.2x	-
EV / FCF	-	-	-	-	-0x	53.5x	43.5x	-
FCF Yield	-	-	-	-	-1.49%	1.87%	2.3%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	2.08%	2.44%	3.03%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1103	0.1297	0.161
Distribution rate	-	37.1%	34.9%	-	24.7%	32.9%	32.9%	32.9%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,652	5,768	-
EBITDA ¹	-	79.51	82.42	89.95	124.1	152	184.5	-
EBIT ¹	-	76.61	79.28	86.53	119.7	151.2	184	-
Net income ¹	54.99	59.68	67.43	70.57	98.18	118.1	138.7	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.750	1.750	1.750
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VSTECS	16.22x	-	-	2.03%	468M
DELL TECHNOLOGIES INC.	24.67x	1.71x	15.65x	0.58%	275B
SEAGATE TECHNOLOGY HOLDINGS PLC	69.85x	17.35x	47.59x	0.32%	207B
HEWLETT PACKARD ENTERPRISE COMPANY	19.94x	1.62x	8.5x	1.29%	58.2B
LENOVO GROUP LIMITED	15.52x	0.34x	6.12x	2.07%	36.41B
ASIA VITAL COMPONENTS CO., LTD.	27.6x	4.47x	17.64x	1.47%	32.24B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	86.54x	-	-	0.1%	23.86B
DAWNING INFORMATION INDUSTRY CO., LTD.	56.02x	-	-	0.44%	22.06B
KING SLIDE WORKS CO., LTD.	41.03x	23.67x	33.84x	1.13%	22.89B
TD SYNNEX CORPORATION	16.45x	0.31x	9.06x	0.74%	20.74B
Average	37.38x	7.06x	19.77x	1.02%	69.87B
Weighted average by Cap.	40.71x	7.45x	25.15x	0.68%