Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:28:15 17/07/2026 pm IST			5-day change	1st Jan Change
1.720 ^MYR	-2.82%		+2.99%	+27.41%

29/05	Vstecs Berhad Announces Appointment of Mr. Foo Lek Choong as Director, Effective June 1, 2026	CI
29/05	VSTECS Bhd appoints Foo Lek Choong as Executive Director	RE

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	1,840	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	27.41%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,840	1,840	1,840
Change	-	-5.76%	12.82%	206.06%	0.25%	27.41%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.6x	13.3x	10.7x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.82x	2.47x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.4x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.4x	0.32x	-
EV / Revenue	-	0x	0x	0x	0x	0.4x	0.32x	-
EV / EBITDA	-	0x	0x	0x	0x	12.1x	9.97x	-
EV / EBIT	-	0x	0x	0x	0x	12.2x	10x	-
EV / FCF	-	-	-	-	-0x	52.6x	42.8x	-
FCF Yield	-	-	-	-	-1.49%	1.9%	2.34%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	2.11%	2.48%	3.08%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1103	0.1297	0.161
Distribution rate	-	37.1%	34.9%	-	24.7%	32.9%	32.9%	32.9%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,652	5,768	-
EBITDA ¹	-	79.51	82.42	89.95	124.1	152	184.5	-
EBIT ¹	-	76.61	79.28	86.53	119.7	151.2	184	-
Net income ¹	54.99	59.68	67.43	70.57	98.18	118.1	138.7	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.720	1.720	1.720
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	16.04x	-	-	2.05%	46Cr
DELL TECHNOLOGIES INC.	22.62x	1.58x	14.69x	0.63%	25TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	56.99x	14.15x	38.49x	0.39%	17TCr
HEWLETT PACKARD ENTERPRISE COMPANY	20.47x	1.65x	8.66x	1.26%	5.98TCr
LENOVO GROUP LIMITED	15.39x	0.32x	5.99x	2.16%	3.52TCr
ASIA VITAL COMPONENTS CO., LTD.	23.06x	3.74x	14.48x	1.73%	2.7TCr
KING SLIDE WORKS CO., LTD.	43.34x	23.73x	32.92x	1.21%	2.56TCr
HP INC.	10.65x	0.47x	5.78x	4.97%	2.21TCr
DAWNING INFORMATION INDUSTRY CO., LTD.	53.4x	-	-	0.46%	2.11TCr
TD SYNNEX CORPORATION	15.33x	0.29x	8.56x	0.79%	1.95TCr
Average	27.73x	5.74x	16.20x	1.56%	6.32TCr
Weighted average by Cap.	32.42x	5.93x	20.41x	0.93%