Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 02:20:02 19/10/2026 pm IST			5-day change	1st Jan Change
1.500 ^MYR	-3.23%		-13.29%	+11.11%

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	1,604	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	11.11%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,604	1,604	1,604
Change	-	-5.76%	12.82%	206.06%	0.25%	11.11%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	14.1x	12.5x	10.5x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.48x	2.17x	1.88x
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	0.37x	0.31x	0.26x
EV / Revenue	-	0x	0x	0x	0x	0.37x	0.31x	0.26x
EV / EBITDA	-	0x	0x	0x	0x	10.9x	9.43x	7.89x
EV / EBIT	-	0x	0x	0x	0x	11x	9.42x	7.87x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0345	0.0395	0.0465
Rate of return	-	5.3%	5%	-	1.68%	2.3%	2.63%	3.1%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1063	0.1203	0.1427
Distribution rate	-	37.1%	34.9%	-	24.7%	32.4%	32.8%	32.6%
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	129.3	152.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.500	1.500	1.500
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VSTECS	14.58x	-	-	2.23%	41Cr
DELL TECHNOLOGIES INC.	18.47x	1.57x	12.41x	0.56%	29TCr
SANDISK CORPORATION	5.98x	3.17x	3.93x	-.--%	19TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	18.51x	7.38x	13.18x	0.47%	15TCr
WESTERN DIGITAL CORPORATION	16.98x	6.19x	11.78x	0.18%	12TCr
HEWLETT PACKARD ENTERPRISE COMPANY	19.52x	1.87x	9.56x	1.03%	7.32TCr
LENOVO GROUP LIMITED	15.98x	0.39x	6.99x	2.03%	4.44TCr
EVERPURE, INC.	127.2x	7.86x	34.63x	-.--%	4.13TCr
ASIA VITAL COMPONENTS CO., LTD.	31.88x	5.61x	19.07x	1.32%	4.01TCr
NETAPP, INC.	26.17x	4.71x	14.24x	1.03%	4TCr
Average	29.53x	4.30x	13.98x	0.88%	9.86TCr
Weighted average by Cap.	21.25x	3.84x	11.63x	0.52%