Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 16:52:21 31/07/2026 HKT			5-day change	1st Jan Change
1.700 ^MYR	+3.03%		-4.49%	+25.93%

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	1,818	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	25.93%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,818	1,818	1,818
Change	-	-5.76%	12.82%	206.06%	0.25%	25.93%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.5x	13.4x	11.4x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.79x	2.44x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.7x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.41x	0.34x	0.33x
EV / Revenue	-	0x	0x	0x	0x	0.41x	0.34x	0.33x
EV / EBITDA	-	0x	0x	0x	0x	12.1x	10.2x	9.46x
EV / EBIT	-	0x	0x	0x	0x	12.4x	10.4x	9.86x
EV / FCF	-	-	-	-	-0x	52x	42.3x	-
FCF Yield	-	-	-	-	-1.49%	1.92%	2.36%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0392	0.0463	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.3%	2.73%	3.18%
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	1.700	1.700	1.700
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	15.5x	-	-	2.3%	445M
DELL TECHNOLOGIES INC.	23.8x	1.63x	15.14x	0.61%	262B
SEAGATE TECHNOLOGY HOLDINGS PLC	65.03x	16.28x	44.28x	0.34%	194B
HEWLETT PACKARD ENTERPRISE COMPANY	21.38x	1.73x	9.08x	1.18%	63.43B
LENOVO GROUP LIMITED	16.14x	0.34x	6.38x	2%	37.74B
ASIA VITAL COMPONENTS CO., LTD.	24.02x	3.88x	14.69x	1.37%	28.18B
HP INC.	12.04x	0.52x	6.39x	4.4%	24.94B
KING SLIDE WORKS CO., LTD.	36.56x	19.68x	26.82x	1.42%	23.17B
TD SYNNEX CORPORATION	16.1x	0.3x	8.94x	0.75%	20.45B
DAWNING INFORMATION INDUSTRY CO., LTD.	45.64x	-	-	0.54%	18.08B
Average	27.62x	5.55x	16.47x	1.49%	67.26B
Weighted average by Cap.	35.41x	6.57x	22.57x	0.87%