Valuation Salcon

Stocks

Delayed BURSA MALAYSIA Other stock markets 12:50:01 11/06/2026 +04			5-day change	1st Jan Change
0.2000 ^MYR	-4.76%		-11.11%	-20.00%

05-29	Detik Ria Sdn. Bhd. completed the acquisition of 3.47% stake in Salcon Berhad from Berjaya IPS Equity Sdn Bhd and Berjaya IPS Credits Sdn Bhd for MYR 9.5 million.	CI
05-21	Salcon Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	258	248.8	231.8	288.4	284.7	283.8
Change	-	-3.54%	-6.87%	24.46%	-1.31%	-0.3%
Enterprise Value (EV) ¹	136.7	138.8	107	179.5	199.6	197.3
Change	-	1.51%	-22.9%	67.73%	11.19%	-1.16%
P/E Ratio	-37x	21.1x	-9.56x	-13.5x	23.1x	22.5x
PBR	0.58x	0.55x	0.55x	0.74x	0.69x	0.63x
PEG	-	-0x	0x	1.1x	-0x	-3.34x
Capitalization / Revenue	1.33x	0.87x	1.14x	1.87x	0.95x	0.76x
EV / Revenue	0.7x	0.48x	0.52x	1.16x	0.67x	0.53x
EV / EBITDA	-512x	5.27x	-16.1x	18.6x	9.96x	15.4x
EV / EBIT	-33.3x	7.77x	-6.94x	-86.4x	15.1x	-127x
EV / FCF	13.4x	1.06x	-2.44x	6.41x	-32x	2.89x
FCF Yield	7.49%	94.4%	-41.1%	15.6%	-3.13%	34.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.007025	0.0119	-0.024	-0.0211	0.0119	0.0111
Distribution rate	-	-	-	-	-	-
Net sales ¹	194.1	286.9	204.1	154.6	298.4	374.2
EBITDA ¹	-0.267	26.34	-6.664	9.643	20.04	12.8
EBIT ¹	-4.1	17.86	-15.42	-2.078	13.22	-1.548
Net income ¹	-6.067	11.97	-24.33	-21.19	16.11	12.09
Net Debt ¹	-121.3	-110.1	-124.7	-109	-85.09	-86.56
Reference price ²	0.2600	0.2500	0.2300	0.2850	0.2750	0.2500
Nbr of stocks (in thousands)	992,227	995,377	1,007,614	1,012,091	1,035,118	1,135,266
Announcement Date	30/04/21	29/04/22	28/04/23	30/04/24	30/04/25	30/04/26

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.($)
SALCON	-	-	-	-	58.58M
METAWATER CO., LTD.	15.35x	0.73x	8.75x	2.22%	857M
KUO TOONG INTERNATIONAL CO., LTD.	12.15x	2.2x	9.65x	6.05%	430M
Average	13.75x	1.47x	9.20x	4.13%	448.66M
Weighted average by Cap.	14.28x	1.22x	9.05x	3.5%