Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 02:28:33 28/08/2026 pm IST			5-day change	1st Jan Change
1.700 ^MYR	-2.86%		-2.30%	+25.93%

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	1,818	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	25.93%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,818	1,818	1,818
Change	-	-5.76%	12.82%	206.06%	0.25%	25.93%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	16x	13.9x	11.8x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.81x	2.46x	2.13x
PEG	-	0.83x	0.5x	4.28x	0.4x	1x	0.9x	0.7x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.42x	0.35x	0.29x
EV / Revenue	-	0x	0x	0x	0x	0.42x	0.35x	0.29x
EV / EBITDA	-	0x	0x	0x	0x	12.4x	10.7x	8.94x
EV / EBIT	-	0x	0x	0x	0x	12.5x	10.7x	8.92x
EV / FCF	-	-	-	-	-0x	52x	42.3x	-
FCF Yield	-	-	-	-	-1.49%	1.92%	2.36%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.039	0.0465	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.29%	2.74%	3.18%
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	1.700	1.700	1.700
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	15.99x	-	-	2.29%	45Cr
DELL TECHNOLOGIES INC.	26.5x	1.8x	16.16x	0.55%	29TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	24.17x	9.74x	17.55x	0.36%	19TCr
HEWLETT PACKARD ENTERPRISE COMPANY	23.35x	1.86x	9.63x	1.08%	6.93TCr
LENOVO GROUP LIMITED	16.29x	0.42x	7.51x	1.96%	4.74TCr
KING SLIDE WORKS CO., LTD.	41.17x	25.28x	31.31x	1.08%	4.3TCr
ASIA VITAL COMPONENTS CO., LTD.	33.65x	5.72x	19.81x	1.29%	4.17TCr
HP INC.	12.31x	0.55x	6.65x	3.93%	2.75TCr
ASUSTEK COMPUTER INC.	12.34x	0.65x	9.75x	5.38%	2.26TCr
LITE-ON TECHNOLOGY CORPORATION	29.55x	3.06x	19.71x	2.49%	2.28TCr
Average	23.53x	5.45x	15.34x	2.04%	7.58TCr
Weighted average by Cap.	25.37x	5.20x	16.00x	1.04%