Company Valuation: Supercomnet Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,526 1,196 963.5 1,170 612.2 399.9 - -
Change - -21.64% -19.45% 21.4% -47.66% -34.68% - -
Enterprise Value (EV) 1,493 1,196 963.5 1,170 612.2 399.9 399.9 399.9
Change - -19.87% -19.45% 21.4% -47.66% -34.68% 0% 0%
P/E 67.2x 38.8x 33.6x 36.4x 23.6x 16x 14.4x 13.2x
PBR 4.93x 3.65x 2.6x 2.78x 1.44x - - -
PEG - 1.1x -3.2x 12.01x -1.2x -7.7x 1.3x 1.45x
Capitalization / Revenue 10.5x 7.55x 6.98x 7.8x 4.37x 2.66x 2.47x 2.21x
EV / Revenue 0x 0x 0x 0x 0x 2.66x 2.47x 2.21x
EV / EBITDA 0x 0x 0x 0x 0x 10.4x 9.42x 8.81x
EV / EBIT 0x 0x 0x 0x 0x 14.8x 12.5x 11.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.015 0.02 0.02 0.02 0.021 0.022 0.022 0.021
Rate of return 0.75% 1.27% 1.64% 1.47% 2.94% 4.63% 4.63% 4.42%
EPS 2 0.0299 0.0405 0.0363 0.0374 0.0303 0.0297 0.033 0.036
Distribution rate 50.2% 49.4% 55.1% 53.5% 69.3% 74.1% 66.7% 58.3%
Net sales 1 145.4 158.3 138.1 149.9 140.1 150.4 162.1 180.7
EBITDA 1 38.5 49.27 43.81 46.64 39.56 38.57 42.43 45.4
EBIT 1 32.38 42.87 37.9 40.76 33.53 27 32 36
Net income 1 25.29 33 29.73 31.33 26.05 25.53 28.2 30.85
Net Debt -33.67 - - - - - - -
Reference price 2 2.0100 1.5700 1.2200 1.3600 0.7150 0.4750 0.4750 0.4750
Nbr of stocks (in thousands) 7,59,431 7,61,866 7,89,777 8,60,122 8,56,277 8,41,940 - -
Announcement Date 22/02/22 21/02/23 28/02/24 27/02/25 24/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.01x - - 4.63% 9.79Cr
24.98x2.96x16.12x2.06% 23TCr
13.45x1.64x7.38x3.8% 19TCr
26.41x3.46x15.81x1.84% 16TCr
34.77x5.17x21.71x1.13% 15TCr
40.03x5.34x23.91x1.24% 13TCr
30.28x4.36x21.36x0.89% 10TCr
90.17x11.16x63.8x0.35% 9.37TCr
33.08x5.32x18.51x1.37% 9.01TCr
30.4x3.79x20.37x1.12% 8.81TCr
Average 33.96x 4.80x 23.22x 1.84% 12.44TCr
Weighted average by Cap. 32.46x 4.30x 20.71x 1.76%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Supercomnet Technologies

Historical PBR trend

Valuation ratios - PBR - Supercomnet Technologies

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Supercomnet Technologies

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Supercomnet Technologies


Year-on-year evolution of the Yield

Valuation ratios - Yield - Supercomnet Technologies
  1. Stock Market
  2. Stocks
  3. 0001 Stock
  4. Valuation Supercomnet Technologies