Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:59:09 2026-06-12 EDT			5-day change	1st Jan Change
1.930 ^MYR	+2.66%		-5.08%	+42.96%

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	2,064	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	42.96%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	2,064	2,064	2,064
Change	-	-5.76%	12.82%	206.06%	0.25%	42.96%	0%	0%
P/E Ratio	8.05x	7.01x	6.98x	20.4x	14.7x	17.5x	15.9x	12x
PBR	-	1.02x	1.03x	2.87x	2.52x	3.16x	2.77x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.9x	1.59x	0.4x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.44x	0.39x	-
EV / Revenue	-	0x	0x	0x	0x	0.44x	0.39x	-
EV / EBITDA	-	0x	0x	0x	0x	13.6x	11.2x	-
EV / EBIT	-	0x	0x	0x	0x	13.7x	12.4x	-
EV / FCF	-	-	-	-	-0x	59x	48x	-
FCF Yield	-	-	-	-	-1.49%	1.7%	2.08%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	1.88%	2.21%	2.75%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1103	0.1213	0.161
Distribution rate	-	37.1%	34.9%	-	24.7%	32.9%	35.2%	32.9%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,652	5,265	-
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	167	-
Net income ¹	54.99	59.68	67.43	70.57	98.18	118.1	129.8	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.930	1.930	1.930
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	17.04x	-	-	1.93%	494M
DELL TECHNOLOGIES INC.	22.71x	1.6x	14.53x	0.63%	254B
SEAGATE TECHNOLOGY HOLDINGS PLC	66.28x	16.47x	44.99x	0.33%	196B
HEWLETT PACKARD ENTERPRISE COMPANY	21.23x	1.7x	8.94x	1.22%	61.97B
LENOVO GROUP LIMITED	22.25x	0.42x	8.14x	1.8%	36.22B
ASIA VITAL COMPONENTS CO., LTD.	24.82x	3.96x	15.63x	1.65%	28.93B
HP INC.	10.89x	0.48x	5.89x	4.86%	22.57B
TD SYNNEX CORPORATION	20.58x	0.35x	10.6x	0.7%	22.28B
KING SLIDE WORKS CO., LTD.	35.99x	20.36x	29.55x	1.31%	19.26B
ASUSTEK COMPUTER INC.	14.28x	0.56x	11.16x	5%	18.39B
Average	25.61x	5.10x	16.60x	1.94%	66.02B
Weighted average by Cap.	35.27x	6.51x	22.69x	1%