Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 02:24:06 18/09/2026 pm IST			5-day change	1st Jan Change
1.600 ^MYR	+1.27%		-1.84%	+18.52%

01/09	Skyform entered into share purchase agreement to acquire 75% stake in I.S.A. Technologies Sdn. Bhd. from VSTECS Berhad, Alvin Yuen Tai Keng, Lim Fun Jin, Yong Keong Tuck and Tan Wai Ho for MYR 91.4 million.	CI
12/08	VSTECS Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442.7	417.2	470.7	1,440	1,444	1,711	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	18.52%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,711	1,711	1,711
Change	-	-5.76%	12.82%	206.06%	0.25%	18.52%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15x	13.1x	11.1x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.64x	2.32x	2x
PEG	-	0.83x	0.5x	4.28x	0.4x	0.9x	0.9x	0.6x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.39x	0.33x	0.27x
EV / Revenue	-	0x	0x	0x	0x	0.39x	0.33x	0.27x
EV / EBITDA	-	0x	0x	0x	0x	11.7x	10.1x	8.41x
EV / EBIT	-	0x	0x	0x	0x	11.7x	10x	8.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.039	0.0465	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.44%	2.91%	3.38%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1063	0.122	0.144
Distribution rate	-	37.1%	34.9%	-	24.7%	36.7%	38.1%	37.5%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,343	5,169	6,290
EBITDA ¹	-	79.51	82.42	89.95	124.1	146.6	170.1	203.4
EBIT ¹	-	76.61	79.28	86.53	119.7	145.9	170.4	203.9
Net income ¹	54.99	59.68	67.43	70.57	98.18	113.7	130.8	154.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.600	1.600	1.600
Nbr of stocks (in thousands)	10,71,004	10,69,666	10,69,666	10,69,666	10,69,666	10,69,666	-	-
Announcement Date	22/02/22	21/02/23	27/02/24	26/02/25	27/02/26	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VSTECS	15.05x	-	-	2.44%	42Cr
DELL TECHNOLOGIES INC.	23.22x	1.96x	15.42x	0.45%	36TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	25.02x	10.13x	17.95x	0.35%	20TCr
HEWLETT PACKARD ENTERPRISE COMPANY	21.51x	2.03x	10.36x	0.93%	8.07TCr
LENOVO GROUP LIMITED	20.42x	0.53x	9.54x	1.57%	5.94TCr
ASIA VITAL COMPONENTS CO., LTD.	33.24x	5.83x	19.79x	1.26%	4.23TCr
KING SLIDE WORKS CO., LTD.	35.97x	21.99x	27.23x	1.24%	3.74TCr
HP INC.	13.75x	0.6x	7.32x	3.49%	3.1TCr
ASUSTEK COMPUTER INC.	12.43x	0.65x	9.69x	5.41%	2.24TCr
TD SYNNEX CORPORATION	16.75x	0.32x	9.55x	0.72%	2.13TCr
Average	21.74x	4.89x	14.10x	1.78%	8.51TCr
Weighted average by Cap.	23.54x	4.69x	15.26x	0.87%