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 5,789 - -
Change - -17.92% 3.79% 19.12% -22.87% 14.11% - -
Enterprise Value (EV) 7,366 6,306 6,199 6,577 5,073 5,789 5,789 5,789
Change - -14.39% -1.69% 6.1% -22.87% 14.11% 0% 0%
P/E 14.2x 13x 12.6x 12.1x 9.55x 9.86x 9.26x 8.97x
PBR 2.24x 1.72x 1.63x 1.74x 1.23x 1.28x 1.17x 1.08x
PEG - -1.2x 1.83x 0.5x -3.29x 0.9x 1.43x 2.84x
Capitalization / Revenue 1.77x 1.33x 1.35x 1.47x 1.12x 1.17x 1.1x 1.08x
EV / Revenue 0x 0x 0x 0x 0x 1.17x 1.1x 1.08x
EV / EBITDA 0x 0x 0x 0x 0x 6.27x 5.79x 5.59x
EV / EBIT 0x 0x 0x 0x 0x 6.95x 6.6x 6.5x
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% 3.6% 3.88% 4.07%
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 3.720 3.720 3.720
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.86x - - 3.6% 141.51Cr
18.15x1.47x9.28x5.68% 2.06TCr
24.58x2.22x10.65x1.47% 844.73Cr
10.07x - - - 135.3Cr
13.43x1.03x7.21x2.89% 124.11Cr
27.82x - - - 118.08Cr
Average 17.32x 1.57x 9.05x 3.41% 570.35Cr
Weighted average by Cap. 19.24x 1.66x 9.57x 4.36%

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