Valuation Cuscapi

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:04 2026-08-07 am EDT			5-day change	1st Jan Change
0.0950 ^MYR	0.00%		+5.56%	-13.64%

Jun. 24	Cuscapi Berhad Announces Cessation of Office of Datuk Mat Noor Bin Nawi as Chairman of Audit Committee, Effective on June 24, 2026	CI
May. 20	Cuscapi Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	107.4	240.6	212.6	165.4	212.6	103.9
Change	-	124%	-11.64%	-22.22%	28.57%	-51.11%
Enterprise Value (EV) ¹	97.67	234.4	216	165.1	211.7	103
Change	-	140%	-7.87%	-23.57%	28.24%	-51.35%
P/E	-7.31x	-16.4x	-38.2x	131x	15.9x	27.1x
PBR	1.42x	3.91x	4.07x	3.09x	3.98x	1.82x
PEG	-	-254.78x	0.6x	-1x	0x	-0.4x
Capitalization / Revenue	5.17x	24.1x	21.5x	8.74x	4.87x	3.69x
EV / Revenue	4.7x	23.5x	21.8x	8.72x	4.85x	3.66x
EV / EBITDA	-9.78x	-24.7x	-39.8x	40.6x	11.9x	11.8x
EV / EBIT	-6.99x	-15.9x	-33.3x	106x	15.9x	23.1x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0171	-0.0171	-0.005892	0.001337	0.0142	0.004058
Distribution rate	-	-	-	-	-	-
Net sales ¹	20.77	9.981	9.902	18.92	43.61	28.14
EBITDA ¹	-9.986	-9.502	-5.425	4.067	17.74	8.714
EBIT ¹	-13.98	-14.76	-6.494	1.559	13.32	4.466
Net income ¹	-14.68	-14.69	-5.295	1.264	13.38	3.835
Net Debt ¹	-9.739	-6.185	3.359	-0.2976	-0.9278	-0.95
Reference price ²	0.1250	0.2800	0.2250	0.1750	0.2250	0.1100
Nbr of stocks (in thousands)	859,269	859,269	944,884	944,884	944,884	944,884
Announcement Date	10/30/20	10/29/21	10/31/22	4/30/24	4/30/25	4/30/26

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.($)
CUSCAPI	-	-	-	-	21.95M
IBM	23.55x	3.79x	13.24x	2.85%	224B
SNOWFLAKE INC.	-115.86x	18.44x	106.47x	-.--%	115B
ACCENTURE PLC	13.01x	1.44x	7.55x	3.69%	108B
TATA CONSULTANCY SERVICES LTD.	15.89x	2.91x	10.99x	5.17%	93.24B
RELX PLC	20.57x	5.38x	13.22x	2.77%	61.92B
INFOSYS LIMITED	15.39x	2.25x	9.54x	5.07%	50B
NEC CORPORATION	21.69x	1.61x	10.15x	0.88%	40.89B
FUJITSU LIMITED	20.74x	1.69x	10.38x	1.41%	40.43B
HCL TECHNOLOGIES LIMITED	18.48x	2.37x	11.38x	4.68%	38.57B
Average	3.72x	4.43x	21.44x	2.95%	77.07B
Weighted average by Cap.	-0.84x	5.27x	25.38x	2.87%