Valuation Cuscapi

Stocks

Delayed BURSA MALAYSIA 12:49:44 03/09/2026 pm IST			5-day change	1st Jan Change
0.0500 ^MYR	-9.09%		-44.44%	-54.55%

19/08	Cuscapi Berhad Announces Appointment of Dato' Seri Norliza Binti Abdul Rahim as Chairman of Audit Committee, Effective August 19, 2026	CI
18/08	Cuscapi 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	2020	2021	2022	2023	2024	2025
Market Cap ¹	107.4	240.6	212.6	165.4	212.6	103.9
Change	-	124%	-11.64%	-22.22%	28.57%	-51.11%
Enterprise Value (EV) ¹	97.67	234.4	216	165.1	211.7	103
Change	-	140%	-7.87%	-23.57%	28.24%	-51.35%
P/E	-7.31x	-16.4x	-38.2x	131x	15.9x	27.1x
PBR	1.42x	3.91x	4.07x	3.09x	3.98x	1.82x
PEG	-	-254.78x	0.6x	-1x	0x	-0.4x
Capitalization / Revenue	5.17x	24.1x	21.5x	8.74x	4.87x	3.69x
EV / Revenue	4.7x	23.5x	21.8x	8.72x	4.85x	3.66x
EV / EBITDA	-9.78x	-24.7x	-39.8x	40.6x	11.9x	11.8x
EV / EBIT	-6.99x	-15.9x	-33.3x	106x	15.9x	23.1x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0171	-0.0171	-0.005892	0.001337	0.0142	0.004058
Distribution rate	-	-	-	-	-	-
Net sales ¹	20.77	9.981	9.902	18.92	43.61	28.14
EBITDA ¹	-9.986	-9.502	-5.425	4.067	17.74	8.714
EBIT ¹	-13.98	-14.76	-6.494	1.559	13.32	4.466
Net income ¹	-14.68	-14.69	-5.295	1.264	13.38	3.835
Net Debt ¹	-9.739	-6.185	3.359	-0.2976	-0.9278	-0.95
Reference price ²	0.1250	0.2800	0.2250	0.1750	0.2250	0.1100
Nbr of stocks (in thousands)	8,59,269	8,59,269	9,44,884	9,44,884	9,44,884	9,44,884
Announcement Date	30/10/20	29/10/21	31/10/22	30/04/24	30/04/25	30/04/26

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.($)
CUSCAPI	-	-	-	-	1.28Cr
IBM	22.75x	3.72x	12.98x	2.92%	22TCr
ACCENTURE PLC	13.94x	1.54x	8.07x	3.44%	11TCr
SNOWFLAKE INC.	-107.91x	16.98x	97.19x	-.--%	11TCr
TATA CONSULTANCY SERVICES LTD.	15.2x	2.78x	10.49x	5.4%	8.99TCr
RELX PLC	20.27x	5.32x	13.08x	2.81%	6.11TCr
INFOSYS LIMITED	14.94x	2.18x	9.24x	5.22%	4.89TCr
FUJITSU LIMITED	21.46x	1.75x	10.79x	1.37%	4.16TCr
NEC CORPORATION	21.03x	1.59x	10.19x	0.9%	3.99TCr
HCL TECHNOLOGIES LIMITED	18.38x	2.35x	11.05x	4.75%	3.81TCr
Average	4.45x	4.25x	20.34x	2.98%	7.59TCr
Weighted average by Cap.	1.18x	4.87x	23.11x	2.93%