|
Market Closed -
BURSA MALAYSIA
04:53:13 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 1.060 MYR | 0.00% |
|
-1.85% | -33.33% |
| 10-16 | Malaysian Shares End Week in Red on Slower Q3 GDP Growth | MT |
| 10-16 | Well Chip Proposes Up to 120 Million Rights Share Issue | MT |
Company Valuation: Well Chip Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 684 | 954 | 636 | - | - |
| Change | - | 39.47% | -33.33% | - | - |
| Enterprise Value (EV) 1 | 772.5 | 1,334 | 1,015 | 1,016 | 992.5 |
| Change | - | 72.68% | -23.91% | 0.08% | -2.29% |
| P/E | 11.8x | 11x | 6.61x | 6.07x | 6.58x |
| PBR | 1.63x | 1.97x | 1.18x | 1x | - |
| PEG | - | 0.2x | 0.6x | 0.68x | -0.84x |
| Capitalization / Revenue | 3.08x | 3.53x | 1.86x | 1.7x | 1.82x |
| EV / Revenue | 3.48x | 4.94x | 2.97x | 2.71x | 2.85x |
| EV / EBITDA | 10.2x | 10.6x | 7.57x | 7.05x | 7.18x |
| EV / EBIT | 10.8x | 11.1x | 7.39x | 6.78x | 7.24x |
| EV / FCF | -15.6x | -7.56x | 9.01x | 23.1x | 17.4x |
| FCF Yield | -6.43% | -13.2% | 11.1% | 4.33% | 5.74% |
| Dividend per Share 2 | 0.04 | 0.051 | 0.054 | 0.059 | 0.056 |
| Rate of return | 3.51% | 3.21% | 5.09% | 5.57% | 5.28% |
| EPS 2 | 0.097 | 0.144 | 0.1603 | 0.1747 | 0.161 |
| Distribution rate | 41.2% | 35.4% | 33.7% | 33.8% | 34.8% |
| Net sales 1 | 222.1 | 270.2 | 341.5 | 374.5 | 348.6 |
| EBITDA 1 | 75.92 | 125.4 | 134 | 144 | 138.2 |
| EBIT 1 | 71.47 | 120.7 | 137.3 | 149.8 | 137.1 |
| Net income 1 | 49.98 | 86.15 | 96.37 | 104.8 | 96.6 |
| Net Debt 1 | 88.52 | 380 | 379 | 379.8 | 356.5 |
| Reference price 2 | 1.140 | 1.590 | 1.060 | 1.060 | 1.060 |
| Nbr of stocks (in thousands) | 600,000 | 600,000 | 600,000 | - | - |
| Announcement Date | 2/26/25 | 2/20/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.61x | 2.97x | 7.57x | 5.09% | 156M | |
| 17.78x | - | - | 1.21% | 212B | |
| 12.13x | 2.43x | - | 1.6% | 124B | |
| 23.89x | 16.44x | - | 0.73% | 64.34B | |
| 34.84x | 4.74x | 17.16x | -.--% | 30.53B | |
| 22.56x | 4.95x | 24.51x | 0.08% | 29.13B | |
| 7.79x | 1.78x | - | 1.74% | 23.97B | |
| 15.71x | 11.3x | 21.21x | 1.27% | 23.28B | |
| 24.6x | 3.19x | 9.57x | -.--% | 18.79B | |
| Average | 18.43x | 5.98x | 16.00x | 1.3% | 58.41B | |
| Weighted average by Cap. | 18.15x | 6.42x | 18.77x | 1.1% |
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
- 5325 Stock
- Valuation Well Chip Group
Select your edition
All financial news and data tailored to specific country editions
