Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 16:59:00 30/07/2026 HKT			5-day change	1st Jan Change
1.650 ^MYR	-4.07%		-8.33%	+22.22%

05-29	Vstecs Berhad Announces Appointment of Mr. Foo Lek Choong as Director, Effective June 1, 2026	CI
05-29	VSTECS Bhd appoints Foo Lek Choong as Executive Director	RE

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	1,765	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	22.22%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,765	1,765	1,765
Change	-	-5.76%	12.82%	206.06%	0.25%	22.22%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15x	13x	11x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.7x	2.37x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.6x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.4x	0.33x	0.32x
EV / Revenue	-	0x	0x	0x	0x	0.4x	0.33x	0.32x
EV / EBITDA	-	0x	0x	0x	0x	11.7x	9.88x	9.18x
EV / EBIT	-	0x	0x	0x	0x	12x	10.1x	9.57x
EV / FCF	-	-	-	-	-0x	50.4x	41x	-
FCF Yield	-	-	-	-	-1.49%	1.98%	2.44%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0392	0.0463	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.37%	2.81%	3.27%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1097	0.1273	0.1495
Distribution rate	-	37.1%	34.9%	-	24.7%	35.7%	36.4%	36.1%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,468	5,372	5,541
EBITDA ¹	-	79.51	82.42	89.95	124.1	150.4	178.6	192.3
EBIT ¹	-	76.61	79.28	86.53	119.7	147.2	175	184.5
Net income ¹	54.99	59.68	67.43	70.57	98.18	117.2	136	147.4
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.650	1.650	1.650
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	22/2/22	21/2/23	27/2/24	26/2/25	27/2/26	-	-	-

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	15.68x	-	-	2.28%	450M
DELL TECHNOLOGIES INC.	21.7x	1.5x	13.89x	0.67%	239B
SEAGATE TECHNOLOGY HOLDINGS PLC	58.06x	14.56x	39.59x	0.38%	174B
HEWLETT PACKARD ENTERPRISE COMPANY	20.16x	1.63x	8.55x	1.28%	58.85B
LENOVO GROUP LIMITED	15.54x	0.33x	6.1x	2.08%	36.34B
HP INC.	12.54x	0.54x	6.61x	4.22%	25.98B
ASIA VITAL COMPONENTS CO., LTD.	21.69x	3.48x	13.18x	1.52%	25.36B
KING SLIDE WORKS CO., LTD.	33.85x	18.04x	24.68x	1.53%	21.01B
TD SYNNEX CORPORATION	15.65x	0.3x	8.72x	0.77%	19.88B
DAWNING INFORMATION INDUSTRY CO., LTD.	47.38x	-	-	0.52%	18.72B
Average	26.23x	5.05x	15.17x	1.52%	61.9B
Weighted average by Cap.	31.99x	5.80x	20.19x	0.94%