Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA 04:59:08 2026-10-26 am EDT			5-day change	1st Jan Change
1.470 ^MYR	+2.08%		-5.16%	+8.89%

Aug. 31	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
Aug. 12	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	1,572	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	8.89%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,572	1,572	1,572
Change	-	-5.76%	12.82%	206.06%	0.25%	8.89%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	13.8x	12.2x	10.3x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.43x	2.13x	1.84x
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	0.36x	0.3x	0.25x
EV / Revenue	-	0x	0x	0x	0x	0.36x	0.3x	0.25x
EV / EBITDA	-	0x	0x	0x	0x	10.7x	9.25x	7.73x
EV / EBIT	-	0x	0x	0x	0x	10.8x	9.23x	7.71x
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%	2.35%	2.69%	3.16%
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	1.470	1.470	1.470
Nbr of stocks (in thousands)	1,071,004	1,069,666	1,069,666	1,069,666	1,069,666	1,069,666	-	-
Announcement Date	2/22/22	2/21/23	2/27/24	2/26/25	2/27/26	-	-	-

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	13.54x	-	-	2.4%	377M
DELL TECHNOLOGIES INC.	18.66x	1.59x	12.53x	0.55%	290B
SANDISK CORPORATION	5.7x	2.98x	3.7x	-.--%	181B
SEAGATE TECHNOLOGY HOLDINGS PLC	18.04x	7.25x	12.86x	0.47%	143B
WESTERN DIGITAL CORPORATION	14.23x	5.86x	10.41x	0.19%	129B
HEWLETT PACKARD ENTERPRISE COMPANY	20.07x	1.91x	9.78x	1%	75.25B
NETAPP, INC.	27.67x	4.99x	15.09x	0.97%	42.32B
EVERPURE, INC.	126.5x	7.81x	34.44x	-.--%	41.1B
QUANTA COMPUTER INC.	12.01x	0.36x	10.29x	5.91%	38.08B
ASIA VITAL COMPONENTS CO., LTD.	30.24x	5.31x	18.05x	1.39%	37.87B
Average	28.67x	4.23x	14.13x	1.29%	97.85B
Weighted average by Cap.	20.80x	3.77x	11.61x	0.66%