Valuation Cosmos Technology International

Stocks

Market Closed - BURSA MALAYSIA 02:20:02 03/11/2026 pm IST			5-day change	1st Jan Change
0.3400 ^MYR	-6.85%		-6.85%	+17.24%

19/10	Cosmos Technology International Berhad signed a non-binding letter of intent to acquire 51% stake in Orisystems Opto Sdn. Bhd. from Akil Ahmad bin Mohammed Ishaq and Othman bin Ali for MYR 16.52 million.	CI
16/10	Cosmos Technology International Berhad's Cosmos Instruments Sdn Bhd Accepts Purchase Order From Deca Solutions Sdn Bhd Amounting To MYR 3.93 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: April	2023	2024	2025	2026
Market Cap ¹	120.6	124.4	76.95	69.26
Change	-	3.19%	-38.14%	-10%
Enterprise Value (EV) ¹	111.6	119.4	53.45	45.52
Change	-	6.99%	-55.22%	-14.84%
P/E	29.4x	54.5x	-8.72x	63.8x
PBR	2.38x	2.35x	1.79x	1.57x
PEG	-1x	-1.2x	0x	-1x
Capitalization / Revenue	2.07x	3.47x	3.83x	4.17x
EV / Revenue	1.91x	3.33x	2.66x	2.74x
EV / EBITDA	16.6x	22.5x	12.4x	26.9x
EV / EBIT	20.4x	34.2x	18.5x	38.2x
EV / FCF	-7.57x	-44.3x	2.49x	-201x
FCF Yield	-13.2%	-2.26%	40.2%	-0.5%
Dividend per Share ²	0.005	-	0.005	-
Rate of return	1.06%	-	1.67%	-
EPS ²	0.016	0.0089	-0.0344	0.00423
Distribution rate	31.3%	-	-14.5%	-
Net sales ¹	58.27	35.81	20.07	16.62
EBITDA ¹	6.725	5.314	4.299	1.689
EBIT ¹	5.477	3.485	2.894	1.19
Net income ¹	3.67	2.295	-8.828	1.085
Net Debt ¹	-8.991	-5.045	-23.5	-23.74
Reference price ²	0.4700	0.4850	0.3000	0.2700
Nbr of stocks (in thousands)	2,56,501	2,56,501	2,56,501	2,56,501
Announcement Date	28/08/23	28/08/24	28/08/25	27/08/26

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.($)
COSMOS TECHNOLOGY INTERNATIONAL	-	-	-	-	2.3Cr
PARKER-HANNIFIN CORPORATION	29.87x	5.31x	19.41x	0.87%	12TCr
ATLAS COPCO AB	30.95x	4.85x	18.48x	1.73%	8.95TCr
W.W. GRAINGER, INC.	29.64x	3.38x	19.55x	0.7%	6.49TCr
FASTENAL COMPANY	41.3x	6.46x	28.46x	1.86%	6.03TCr
KEYSIGHT TECHNOLOGIES, INC.	35.02x	7.09x	20.74x	-.--%	5.09TCr
FANUC CORPORATION	23.49x	4.49x	15.47x	2.54%	3.31TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.19x	1.81x	13.07x	2.22%	3.08TCr
INGERSOLL RAND INC.	23.31x	4.28x	16.15x	0.1%	3.18TCr
DOVER CORPORATION	23.77x	3.43x	14.79x	0.98%	2.87TCr
Average	28.73x	4.57x	18.46x	1.22%	5.07TCr
Weighted average by Cap.	30.21x	4.86x	19.36x	1.18%