Valuation Excel Force MSC

Stocks

Market Closed - BURSA MALAYSIA 12:59:33 08/09/2026 +04			5-day change	1st Jan Change
0.1850 ^MYR	-5.13%		+37.04%	-9.76%

08-28	Excel Force MSC Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
05-26	Excel Force MSC Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2023	2024	2025
Market Cap ¹	243.3	307.7	243.3	219.6	146.4
Change	-	26.44%	-	-9.77%	-33.33%
Enterprise Value (EV) ¹	221.2	275.7	212.8	207.1	131.6
Change	-	24.64%	-	-2.67%	-36.46%
P/E	22.8x	25.3x	30.1x	25x	28.9x
PBR	2.62x	3.04x	2.51x	1.71x	1.17x
PEG	-	1.8x	-	-51.58x	-0.7x
Capitalization / Revenue	7.75x	8.25x	8.41x	7.57x	5.34x
EV / Revenue	7.05x	7.39x	7.36x	7.14x	4.81x
EV / EBITDA	16.1x	15.6x	18.4x	18.5x	15.2x
EV / EBIT	16.9x	16.3x	19.9x	20.2x	17.2x
EV / FCF	19.1x	16.9x	-	-9.35x	29.4x
FCF Yield	5.24%	5.91%	-	-10.7%	3.4%
Dividend per Share ²	0.015	0.015	0.006667	0.01	0.005
Rate of return	3.45%	2.73%	1.53%	2.78%	2.08%
EPS ²	0.0191	0.0218	0.0144	0.0144	0.0083
Distribution rate	78.5%	68.9%	46.2%	69.6%	60.2%
Net sales ¹	31.39	37.31	28.92	29.02	27.39
EBITDA ¹	13.74	17.67	11.57	11.17	8.636
EBIT ¹	13.09	16.92	10.7	10.23	7.669
Net income ¹	10.77	12.18	8.079	8.282	5.075
Net Debt ¹	-22.17	-32.01	-30.54	-12.46	-14.77
Reference price ²	0.4350	0.5500	0.4350	0.3600	0.2400
Nbr of stocks (in thousands)	559,378	559,378	559,378	609,878	609,878
Announcement Date	12/05/21	29/04/22	31/10/23	30/10/24	31/10/25

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.($)
EXCEL FORCE MSC	-	-	-	-	29.39M
IBM	23.06x	3.76x	13.13x	2.88%	221B
SNOWFLAKE INC.	-131.77x	18.43x	100.28x	-.--%	119B
ACCENTURE PLC	13.87x	1.53x	8.03x	3.46%	114B
TATA CONSULTANCY SERVICES LTD.	14.69x	2.68x	10.13x	5.59%	86.84B
RELX PLC	20.14x	5.29x	13x	2.83%	60.84B
INFOSYS LIMITED	14.25x	2.07x	8.77x	5.47%	46.57B
FUJITSU LIMITED	21.57x	1.76x	10.97x	1.36%	43.08B
NEC CORPORATION	20.29x	1.53x	9.83x	0.93%	39.64B
HCL TECHNOLOGIES LIMITED	17.71x	2.26x	10.61x	4.93%	36.7B
Average	1.53x	4.37x	20.53x	3.05%	76.81B
Weighted average by Cap.	-4.46x	5.30x	24.83x	2.89%