Company Valuation: Supercomnet Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,526 1,196 963.5 1,170 612.2 404.1 - -
Change - -21.64% -19.45% 21.4% -47.66% -33.99% - -
Enterprise Value (EV) 1,493 1,196 963.5 1,170 612.2 404.1 404.1 404.1
Change - -19.87% -19.45% 21.4% -47.66% -33.99% 0% 0%
P/E 67.2x 38.8x 33.6x 36.4x 23.6x 16.2x 14.5x 13.3x
PBR 4.93x 3.65x 2.6x 2.78x 1.44x - - -
PEG - 1.1x -3.2x 12.01x -1.2x -7.79x 1.3x 1.46x
Capitalization / Revenue 10.5x 7.55x 6.98x 7.8x 4.37x 2.69x 2.49x 2.24x
EV / Revenue 0x 0x 0x 0x 0x 2.69x 2.49x 2.24x
EV / EBITDA 0x 0x 0x 0x 0x 10.5x 9.52x 8.9x
EV / EBIT 0x 0x 0x 0x 0x 15x 12.6x 11.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.015 0.02 0.02 0.02 0.021 0.022 0.022 0.021
Rate of return 0.75% 1.27% 1.64% 1.47% 2.94% 4.58% 4.58% 4.38%
EPS 2 0.0299 0.0405 0.0363 0.0374 0.0303 0.0297 0.033 0.036
Distribution rate 50.2% 49.4% 55.1% 53.5% 69.3% 74.1% 66.7% 58.3%
Net sales 1 145.4 158.3 138.1 149.9 140.1 150.4 162.1 180.7
EBITDA 1 38.5 49.27 43.81 46.64 39.56 38.57 42.43 45.4
EBIT 1 32.38 42.87 37.9 40.76 33.53 27 32 36
Net income 1 25.29 33 29.73 31.33 26.05 25.53 28.2 30.85
Net Debt -33.67 - - - - - - -
Reference price 2 2.0100 1.5700 1.2200 1.3600 0.7150 0.4800 0.4800 0.4800
Nbr of stocks (in thousands) 759,431 761,866 789,777 860,122 856,277 841,940 - -
Announcement Date 22/02/22 21/02/23 28/02/24 27/02/25 24/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.18x - - 4.58% 99.13M
24.83x2.95x16.11x2.07% 231B
11.86x1.28x6.07x4.26% 160B
25.5x3.32x15.22x1.89% 155B
34.91x5.18x21.77x1.12% 153B
38.19x5.07x22.78x1.3% 124B
29.66x4.26x20.9x0.91% 98.67B
32.96x4.07x21.89x1.03% 95.31B
34.21x5.5x19.15x1.32% 93.55B
88.9x10.09x61.48x0.34% 85.66B
Average 33.72x 4.64x 22.82x 1.88% 119.59B
Weighted average by Cap. 32.22x 4.19x 20.41x 1.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Supercomnet Technologies

Historical PBR trend

Valuation ratios - PBR - Supercomnet Technologies

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Supercomnet Technologies

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Supercomnet Technologies


Year-on-year evolution of the Yield

Valuation ratios - Yield - Supercomnet Technologies
  1. Stock Market
  2. Stocks
  3. 0001 Stock
  4. Valuation Supercomnet Technologies