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 1,170 612.2 448.8 - -
Change - -21.64% -19.45% 21.4% -47.66% -26.69% - -
Enterprise Value (EV) 1,493 1,196 963.5 1,170 612.2 448.8 448.8 448.8
Change - -19.87% -19.45% 21.4% -47.66% -26.69% 0% 0%
P/E 67.2x 38.8x 33.6x 36.4x 23.6x 17.1x 14.7x 14.7x
PBR 4.93x 3.65x 2.6x 2.78x 1.44x 1.06x 1.06x -
PEG - 1.1x -3.2x 12.01x -1.2x 7.4x 0.9x -
Capitalization / Revenue 10.5x 7.55x 6.98x 7.8x 4.37x 2.93x 2.65x 2.48x
EV / Revenue 0x 0x 0x 0x 0x 2.93x 2.65x 2.48x
EV / EBITDA 0x 0x 0x 0x 0x 11.2x 9.79x 9.91x
EV / EBIT 0x 0x 0x 0x 0x 16.6x 14x 12.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.015 0.02 0.02 0.02 - 0.022 0.0215 0.02
Rate of return 0.75% 1.27% 1.64% 1.47% - 4.15% 4.06% 3.77%
EPS 2 0.0299 0.0405 0.0363 0.0374 0.0303 0.031 0.036 0.036
Distribution rate 50.2% 49.4% 55.1% 53.5% - 71% 59.7% 55.6%
Net sales 1 145.4 158.3 138.1 149.9 140.1 152.9 169.2 180.7
EBITDA 1 38.5 49.27 43.81 46.64 39.56 40.03 45.87 45.3
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 26.63 30.9 30.85
Net Debt -33.67 - - - - - - -
Reference price 2 2.0100 1.5700 1.2200 1.3600 0.7150 0.5300 0.5300 0.5300
Nbr of stocks (in thousands) 7,59,431 7,61,866 7,89,777 8,60,122 8,56,277 8,46,852 - -
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.($)
17.26x - - 4.11% 11Cr
28.2x1.82x14.23x0.77% 4.43TCr
47.21x6.67x35.7x - 893.41Cr
20.14x1.04x8.65x2.16% 730.25Cr
17.79x0.43x7.57x0.76% 650.47Cr
61.23x4.52x43.77x0.1% 573.13Cr
18.15x2.16x12.29x1.64% 546.95Cr
19.43x2.21x12.63x1.64% 475.68Cr
Average 28.68x 2.69x 19.26x 1.6% 1.04TCr
Weighted average by Cap. 29.82x 2.40x 17.35x 0.98%

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

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