Company Valuation: Supercomnet Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,526 1,196 963.5 1,170 612.2 381.1 - -
Change - -21.64% -19.45% 21.4% -47.66% -37.76% - -
Enterprise Value (EV) 1,493 1,196 963.5 1,170 612.2 381.1 381.1 381.1
Change - -19.87% -19.45% 21.4% -47.66% -37.76% 0% 0%
P/E 67.2x 38.8x 33.6x 36.4x 23.6x 14.5x 12.5x 12.5x
PBR 4.93x 3.65x 2.6x 2.78x 1.44x 0.9x 0.9x -
PEG - 1.1x -3.2x 12.01x -1.2x 6.28x 0.8x -
Capitalization / Revenue 10.5x 7.55x 6.98x 7.8x 4.37x 2.49x 2.25x 2.11x
EV / Revenue 0x 0x 0x 0x 0x 2.49x 2.25x 2.11x
EV / EBITDA 0x 0x 0x 0x 0x 9.52x 8.31x 8.41x
EV / EBIT 0x 0x 0x 0x 0x 14.1x 11.9x 10.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.015 0.02 0.02 0.02 - 0.022 0.0215 0.02
Rate of return 0.75% 1.27% 1.64% 1.47% - 4.89% 4.78% 4.44%
EPS 2 0.0299 0.0405 0.0363 0.0374 0.0303 0.031 0.036 0.036
Distribution rate 50.2% 49.4% 55.1% 53.5% - 71% 59.7% 55.6%
Net sales 1 145.4 158.3 138.1 149.9 140.1 152.9 169.2 180.7
EBITDA 1 38.5 49.27 43.81 46.64 39.56 40.03 45.87 45.3
EBIT 1 32.38 42.87 37.9 40.76 33.53 27 32 36
Net income 1 25.29 33 29.73 31.33 26.05 26.63 30.9 30.85
Net Debt -33.67 - - - - - - -
Reference price 2 2.0100 1.5700 1.2200 1.3600 0.7150 0.4500 0.4500 0.4500
Nbr of stocks (in thousands) 759,431 761,866 789,777 860,122 856,277 846,852 - -
Announcement Date 2/22/22 2/21/23 2/28/24 2/27/25 2/24/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.68x - - 4.84% 94.29M
25.68x1.71x13.14x0.83% 39.84B
40.33x5.74x30.7x - 7.6B
19.04x0.97x8.04x2.41% 6.48B
16.55x0.41x7.27x0.83% 5.68B
17.16x2.03x11.56x1.71% 5.01B
52.18x3.83x37.12x0.12% 4.86B
17.31x2.15x11.55x1.76% 4.74B
Average 25.37x 2.41x 17.06x 1.79% 9.29B
Weighted average by Cap. 26.51x 2.15x 15.40x 1.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 0001 Stock
  4. Valuation Supercomnet Technologies