Financials VSTECS

Equities

VSTECS

MYL5162OO002

Computer Hardware

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
2.52 MYR -0.79% Intraday chart for VSTECS +2.44% +90.91%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 257.9 358.8 442.7 417.2 470.7 898.5 -
Enterprise Value (EV) 1 257.9 358.8 442.7 417.2 470.7 898.5 898.5
P/E ratio - - 8.05 x 7.01 x 6.98 x 13.3 x 12 x
Yield - 3.48% - 5.3% 5% 2.78% 2.78%
Capitalization / Revenue 0.14 x 0.18 x - 0.15 x 0.17 x 0.3 x 0.27 x
EV / Revenue 0.14 x 0.18 x - 0.15 x 0.17 x 0.3 x 0.27 x
EV / EBITDA - - - 5.25 x 5.71 x 10.1 x 8.81 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 1.07 x - 1.02 x 1.03 x 1.81 x 1.65 x
Nbr of stocks (in thousands) 358,181 357,001 357,001 356,555 356,555 356,555 -
Reference price 2 0.7200 1.005 1.240 1.170 1.320 2.520 2.520
Announcement Date 2/20/20 2/24/21 2/22/22 2/21/23 2/27/24 - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,802 2,017 - 2,771 2,727 3,005 3,305
EBITDA 1 - - - 79.51 82.42 89 102
EBIT 1 - 36.08 - 76.61 79.28 85 96
Operating Margin - 1.79% - 2.77% 2.91% 2.83% 2.9%
Earnings before Tax (EBT) 1 - - - 80.11 82.8 91 102
Net income 1 - - 54.99 59.68 67.43 68 76
Net margin - - - 2.15% 2.47% 2.26% 2.3%
EPS 2 - - 0.1540 0.1670 0.1890 0.1900 0.2100
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - 0.0350 - 0.0620 0.0660 0.0700 0.0700
Announcement Date 2/20/20 2/24/21 2/22/22 2/21/23 2/27/24 - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 9.93% - - 15.2% 15.5% 14.3% 14.7%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - 0.9400 - 1.150 1.280 1.390 1.530
Cash Flow per Share - - - - - - -
Capex 1 - - - 1.78 1.9 4 6
Capex / Sales - - - 0.06% 0.07% 0.13% 0.18%
Announcement Date 2/20/20 2/24/21 2/22/22 2/21/23 2/27/24 - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Annual profits - Rate of surprise