Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 02:26:58 21/08/2026 pm IST			5-day change	1st Jan Change
1.740 ^MYR	0.00%		-4.92%	+28.89%

12/08	VSTECS Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
12/08	Vstecs Berhad Recommends No Dividend for the Second Quarter 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	1,861	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	28.89%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,861	1,861	1,861
Change	-	-5.76%	12.82%	206.06%	0.25%	28.89%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	16.4x	14.3x	12.1x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.88x	2.52x	2.18x
PEG	-	0.83x	0.5x	4.28x	0.4x	1x	1x	0.7x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.43x	0.36x	0.3x
EV / Revenue	-	0x	0x	0x	0x	0.43x	0.36x	0.3x
EV / EBITDA	-	0x	0x	0x	0x	12.7x	10.9x	9.15x
EV / EBIT	-	0x	0x	0x	0x	12.8x	10.9x	9.13x
EV / FCF	-	-	-	-	-0x	53.2x	43.3x	-
FCF Yield	-	-	-	-	-1.49%	1.88%	2.31%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.039	0.0465	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.24%	2.67%	3.1%
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	1.740	1.740	1.740
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	16.36x	-	-	2.24%	46Cr
DELL TECHNOLOGIES INC.	25.68x	1.76x	16.25x	0.57%	29TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	24.76x	9.99x	17.99x	0.35%	19TCr
HEWLETT PACKARD ENTERPRISE COMPANY	23.86x	1.89x	9.9x	1.06%	7.08TCr
LENOVO GROUP LIMITED	16.19x	0.41x	7.46x	1.98%	4.71TCr
KING SLIDE WORKS CO., LTD.	38.54x	23.61x	29.24x	1.15%	4.01TCr
ASIA VITAL COMPONENTS CO., LTD.	28.97x	4.85x	16.82x	1.28%	3.53TCr
HP INC.	13.11x	0.56x	6.87x	4.04%	2.72TCr
ASUSTEK COMPUTER INC.	11.78x	0.62x	9.27x	5.64%	2.15TCr
TD SYNNEX CORPORATION	15.75x	0.3x	8.77x	0.77%	2TCr
Average	21.50x	4.89x	13.62x	1.91%	7.41TCr
Weighted average by Cap.	24.38x	5.04x	15.52x	1%