Valuation Cosmos Technology International

Stocks

Market Closed - BURSA MALAYSIA 12:50:02 06/11/2026 +04			5-day change	1st Jan Change
0.3400 ^MYR	0.00%		-6.85%	+17.24%

10-19	Cosmos Technology International Berhad signed a non-binding letter of intent to acquire 51% stake in Orisystems Opto Sdn. Bhd. from Akil Ahmad bin Mohammed Ishaq and Othman bin Ali for MYR 16.52 million.	CI
10-16	Cosmos Technology International Berhad's Cosmos Instruments Sdn Bhd Accepts Purchase Order From Deca Solutions Sdn Bhd Amounting To MYR 3.93 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: April	2023	2024	2025	2026
Market Cap ¹	120.6	124.4	76.95	69.26
Change	-	3.19%	-38.14%	-10%
Enterprise Value (EV) ¹	111.6	119.4	53.45	45.52
Change	-	6.99%	-55.22%	-14.84%
P/E	29.4x	54.5x	-8.72x	63.8x
PBR	2.38x	2.35x	1.79x	1.57x
PEG	-1x	-1.2x	0x	-1x
Capitalization / Revenue	2.07x	3.47x	3.83x	4.17x
EV / Revenue	1.91x	3.33x	2.66x	2.74x
EV / EBITDA	16.6x	22.5x	12.4x	26.9x
EV / EBIT	20.4x	34.2x	18.5x	38.2x
EV / FCF	-7.57x	-44.3x	2.49x	-201x
FCF Yield	-13.2%	-2.26%	40.2%	-0.5%
Dividend per Share ²	0.005	-	0.005	-
Rate of return	1.06%	-	1.67%	-
EPS ²	0.016	0.0089	-0.0344	0.00423
Distribution rate	31.3%	-	-14.5%	-
Net sales ¹	58.27	35.81	20.07	16.62
EBITDA ¹	6.725	5.314	4.299	1.689
EBIT ¹	5.477	3.485	2.894	1.19
Net income ¹	3.67	2.295	-8.828	1.085
Net Debt ¹	-8.991	-5.045	-23.5	-23.74
Reference price ²	0.4700	0.4850	0.3000	0.2700
Nbr of stocks (in thousands)	256,501	256,501	256,501	256,501
Announcement Date	28/08/23	28/08/24	28/08/25	27/08/26

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.($)
COSMOS TECHNOLOGY INTERNATIONAL	-	-	-	-	21.55M
PARKER-HANNIFIN CORPORATION	28.71x	5.13x	18.74x	0.91%	113B
ATLAS COPCO AB	30.65x	4.8x	18.3x	1.74%	88.48B
W.W. GRAINGER, INC.	31.23x	3.54x	20.45x	0.67%	67.95B
FASTENAL COMPANY	41.57x	6.5x	28.65x	1.85%	60.69B
KEYSIGHT TECHNOLOGIES, INC.	30.53x	6.17x	18.06x	-.--%	44.37B
FANUC CORPORATION	23.49x	4.49x	15.49x	2.54%	33.11B
INGERSOLL RAND INC.	23.06x	4.24x	16x	0.1%	31.43B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.85x	1.96x	14.14x	2.06%	33.25B
DOVER CORPORATION	22.3x	3.23x	13.91x	1.05%	26.94B
Average	28.27x	4.45x	18.19x	1.21%	49.88B
Weighted average by Cap.	29.69x	4.70x	19.08x	1.2%