Company Valuation: Scientex

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,482 5,320 5,522 6,577 5,073 5,743 - -
Change - -17.92% 3.79% 19.12% -22.87% 13.19% - -
Enterprise Value (EV) 7,366 6,306 6,199 6,577 5,073 5,743 5,743 5,743
Change - -14.39% -1.69% 6.1% -22.87% 13.19% 0% 0%
P/E 14.2x 13x 12.6x 12.1x 9.55x 9.78x 9.18x 8.9x
PBR 2.24x 1.72x 1.63x 1.74x 1.23x 1.27x 1.16x 1.07x
PEG - -1.2x 1.83x 0.5x -3.29x 0.9x 1.42x 2.82x
Capitalization / Revenue 1.77x 1.33x 1.35x 1.47x 1.12x 1.16x 1.09x 1.07x
EV / Revenue 0x 0x 0x 0x 0x 1.16x 1.09x 1.07x
EV / EBITDA 0x 0x 0x 0x 0x 6.22x 5.74x 5.54x
EV / EBIT 0x 0x 0x 0x 0x 6.9x 6.55x 6.44x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.09 0.09 0.1 0.12 0.12 0.134 0.1442 0.1512
Rate of return 2.15% 2.62% 2.81% 2.83% 3.68% 3.63% 3.91% 4.1%
EPS 2 0.295 0.2643 0.2825 0.3515 0.3413 0.3773 0.4018 0.4145
Distribution rate 30.5% 34.1% 35.4% 34.1% 35.2% 35.5% 35.9% 36.5%
Net sales 1 3,656 3,985 4,077 4,476 4,518 4,948 5,246 5,376
EBITDA 1 707.2 671.8 713.5 868.6 879.9 923.9 999.8 1,036
EBIT 1 600.3 561 589.6 736.5 742.1 832.7 876.7 891
Net income 1 457.2 409.9 438.1 545.2 530.8 586.7 622.9 645.8
Net Debt 884.5 986.2 677.4 - - - - -
Reference price 2 4.180 3.430 3.560 4.240 3.260 3.690 3.690 3.690
Nbr of stocks (in thousands) 15,50,656 15,51,000 15,51,064 15,51,268 15,56,268 15,56,277 - -
Announcement Date 29/09/21 29/09/22 20/09/23 24/09/24 17/09/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.78x - - 3.63% 140.54Cr
15.45x1.41x8.64x5.65% 2.13TCr
24.77x2.2x10.6x1.47% 839.91Cr
14.99x1.12x7.69x2.62% 138.5Cr
10.07x - - - 135.83Cr
24.26x - - - 124.14Cr
Average 16.55x 1.58x 8.98x 3.34% 584.21Cr
Weighted average by Cap. 17.54x 1.61x 9.13x 4.35%

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