Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 04:52:48 2026-10-15 EDT			5-day change	1st Jan Change
1.560 ^MYR	-1.89%		-6.59%	+15.56%

08-31	Skyform entered into share purchase agreement to acquire 75% stake in I.S.A. Technologies Sdn. Bhd. from VSTECS Berhad, Alvin Yuen Tai Keng, Lim Fun Jin, Yong Keong Tuck and Tan Wai Ho for MYR 91.4 million.	CI
08-12	VSTECS Berhad Reports Earnings Results for the Second Quarter and Six Months 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	1,701	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	17.78%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,701	1,701	1,701
Change	-	-5.76%	12.82%	206.06%	0.25%	17.78%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15x	13.2x	11.1x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.63x	2.3x	1.99x
PEG	-	0.83x	0.5x	4.28x	0.4x	0.9x	1x	0.6x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.39x	0.33x	0.27x
EV / Revenue	-	0x	0x	0x	0x	0.39x	0.33x	0.27x
EV / EBITDA	-	0x	0x	0x	0x	11.6x	10x	8.36x
EV / EBIT	-	0x	0x	0x	0x	11.7x	9.98x	8.34x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0345	0.0395	0.0465
Rate of return	-	5.3%	5%	-	1.68%	2.17%	2.48%	2.92%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1063	0.1203	0.1427
Distribution rate	-	37.1%	34.9%	-	24.7%	32.4%	32.8%	32.6%
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	129.3	152.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.590	1.590	1.590
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	14.95x	-	-	2.17%	416M
DELL TECHNOLOGIES INC.	20.77x	1.76x	13.86x	0.5%	323B
SANDISK CORPORATION	6.46x	3.48x	4.31x	-.--%	205B
SEAGATE TECHNOLOGY HOLDINGS PLC	20.67x	8.29x	14.77x	0.42%	162B
WESTERN DIGITAL CORPORATION	18.62x	6.82x	13.06x	0.16%	136B
HEWLETT PACKARD ENTERPRISE COMPANY	22.34x	2.09x	10.72x	0.9%	83.78B
EVERPURE, INC.	145.13x	9.01x	39.71x	-.--%	47.15B
LENOVO GROUP LIMITED	17.31x	0.42x	7.61x	1.88%	48.05B
NETAPP, INC.	28.53x	5.15x	15.58x	0.95%	43.64B
ASIA VITAL COMPONENTS CO., LTD.	31.88x	5.6x	19.07x	1.32%	40.42B
Average	32.67x	4.74x	15.41x	0.83%	109.04B
Weighted average by Cap.	23.85x	4.25x	12.96x	0.47%