Projected Income Statement: Visdynamics Holdings

Forecast Balance Sheet: Visdynamics Holdings

Fiscal Period: October 2025 2026 2027 2028
Net Debt - - - -
Change - - - -
Announcement Date 19/12/25 - - -
Estimates

Cash Flow Forecast: Visdynamics Holdings

Fiscal Period: October 2026 2027
CAPEX 1 8 6
Change - -25%
Free Cash Flow (FCF) 1 - -
Change - -
Announcement Date - -
1MYR in Million
Estimates

Forecast Financial Ratios: Visdynamics Holdings

Fiscal Period: October 2025 2026 2027 2028

Profitability

    
EBITDA Margin (%) - 10.67% 26% 30.46%
EBIT Margin (%) - 6.67% 22.4% 27.38%
EBT Margin (%) - 8.33% 23.2% 27.85%
Net margin (%) - 8.33% 23.2% 21.08%
FCF margin (%) - - - -
FCF / Net Income (%) - - - -

Profitability

    
ROA - - - -
ROE - 4.58% 19.41% 19.34%

Financial Health

    
Leverage (Debt/EBITDA) - - - -
Debt / Free cash flow - - - -

Capital Intensity

    
CAPEX / Current Assets (%) - 26.67% 12% -
CAPEX / EBITDA (%) - 250% 46.15% -
CAPEX / FCF (%) - - - -

Items per share

    
Cash flow per share 1 - - - -
Change - - - -
Dividend per Share 1 - - 0.01 0.01
Change - - - 0%
Book Value Per Share 1 - 0.21 0.25 0.29
Change - - 19.05% 16%
EPS 1 -0.0082 0.0096 0.0441 0.0523
Change - 217.07% 359.38% 18.59%
Nbr of stocks (in thousands) 2,58,799 2,55,180 2,55,180 2,55,180
Announcement Date 19/12/25 - - -
1MYR
Estimates
2026 *2027 *
P/E 44.8x 9.75x
PBR 2.05x 1.72x
EV / Sales 3.66x 2.19x
Yield - 2.33%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 0120 Stock
  4. Financials Visdynamics Holdings