Company Valuation: VCPlus Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 29.87 77.35 37.76 14.38 10 17.01
Change - 158.94% -51.18% -61.93% -30.43% 70.1%
Enterprise Value (EV) 1 38.74 72.23 35.77 14.07 10.05 16.64
Change - 86.48% -50.48% -60.67% -28.55% 65.56%
P/E -0.52x -9.29x -11.6x -7.21x -4.38x -6.59x
PBR -2.05x 4.28x 8.16x 5.28x 10x 27.3x
PEG - 0.1x 0.2x 0.2x -0.44x 15.06x
Capitalization / Revenue 223x 99x 38.8x 30.6x 13x 89.1x
EV / Revenue 289x 92.5x 36.8x 29.9x 13x 87.1x
EV / EBITDA -7.2x -11x -23.2x -6.83x -10.1x -12.7x
EV / EBIT -6.96x -8.9x -21.4x -6.56x -9.31x -12.3x
EV / FCF -6.07x -12.2x -30.5x -129x -18.2x -22x
FCF Yield -16.5% -8.22% -3.28% -0.77% -5.49% -4.54%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 -0.0136 -0.001829 -0.000689 -0.000416 -0.000457 -0.000455
Distribution rate - - - - - -
Net sales 1 0.134 0.781 0.972 0.47 0.771 0.191
EBITDA 1 -5.379 -6.584 -1.539 -2.06 -0.999 -1.311
EBIT 1 -5.569 -8.115 -1.674 -2.145 -1.08 -1.348
Net income 1 -17.97 -7.463 -3.142 -1.982 -2.281 -2.508
Net Debt 1 8.863 -5.118 -1.992 -0.309 0.05 -0.371
Reference price 3 0.007000 0.017000 0.008000 0.003000 0.002000 0.003000
Nbr of stocks (in thousands) 42,67,461 45,50,082 47,20,082 47,91,832 50,00,582 56,70,582
Announcement Date 07/04/21 14/04/22 12/04/23 11/04/24 15/04/25 14/04/26
1SGD in Million2MYR in Million3SGD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 94.84L
23.08x4.65x10.98x1.3% 10TCr
52.19x17.69x33.1x-.--% 9.72TCr
27.92x8.64x16.62x-.--% 3.96TCr
62.2x5.67x19.72x-.--% 2.58TCr
39.22x19.65x32.61x2.21% 2.49TCr
83.01x6.58x27.97x-.--% 2.23TCr
6.21x2.97x7.05x4.35% 2.13TCr
8.24x - - 7.65% 2.01TCr
12.81x-0.27x-0.49x-.--% 1.73TCr
Average 34.99x 8.19x 18.45x 1.72% 3.69TCr
Weighted average by Cap. 36.46x 9.65x 20.25x 1.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 43E Stock
  4. Valuation VCPlus Limited