Valuation UWC

Stocks

Market Closed - BURSA MALAYSIA 12:52:01 19/10/2026 +04			5-day change	1st Jan Change
7.300 ^MYR	0.00%		-8.29%	+77.18%

10-07	UWC Seeks Listing of Private Placement Shares	MT
10-07	UWC Plans MYR384 Million Share Placement to Fund Factory Expansion	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,318	4,383	3,702	3,174	2,581	8,054	-	-
Change	-	-30.62%	-15.55%	-14.26%	-18.68%	212.09%	-	-
Enterprise Value (EV) ¹	6,249	4,345	3,607	3,093	2,554	7,024	8,091	8,021
Change	-	-30.46%	-16.99%	-14.25%	-17.42%	175.03%	0.09%	-0.86%
P/E	69x	41.1x	67.3x	209x	63.6x	74.7x	47.9x	34.4x
PBR	20.7x	11.1x	8.81x	7.29x	5.44x	12.3x	10.9x	7.99x
PEG	-	2.5x	-1.4x	-2.9x	0x	1x	0.7x	0.9x
Capitalization / Revenue	22.2x	12.7x	13.6x	12.8x	6.68x	11.8x	9.75x	7.67x
EV / Revenue	21.9x	12.6x	13.3x	12.4x	6.61x	11.8x	9.8x	7.64x
EV / EBITDA	48.9x	27.9x	41.7x	75.5x	36.3x	49.4x	33.7x	24.4x
EV / EBIT	54.3x	31x	52.9x	157x	55.9x	61.8x	39.6x	29.5x
EV / FCF	137x	279x	34.3x	-120x	-22.8x	-2,994x	-153x	134x
FCF Yield	0.73%	0.36%	2.91%	-0.83%	-4.38%	-0.03%	-0.66%	0.75%
Dividend per Share ²	0.0167	0.0291	-	-	-	0.01	0.0295	0.0267
Rate of return	0.29%	0.73%	-	-	-	0.14%	0.4%	0.37%
EPS ²	0.0832	0.0969	0.0499	0.0138	0.0368	0.085	0.1525	0.2123
Distribution rate	20.1%	30%	-	-	-	10.9%	19.3%	12.6%
Net sales ¹	285	345.6	271.7	248.7	386.2	594.9	825.7	1,049
EBITDA ¹	127.8	155.6	86.42	40.98	70.44	142.2	240.3	329.2
EBIT ¹	115.1	140	68.13	19.68	45.7	113.6	204.4	271.8
Net income ¹	91.53	106.9	55.02	15.24	40.6	93.84	170	233.4
Net Debt ¹	-69.07	-38.47	-94.84	-80.99	-26.74	18.19	37.06	-32.89
Reference price ²	5.740	3.980	3.360	2.880	2.340	7.300	7.300	7.300
Nbr of stocks (in thousands)	1,100,633	1,101,365	1,101,667	1,101,954	1,102,887	1,103,328	-	-
Announcement Date	07/09/21	06/09/22	12/09/23	24/09/24	10/09/25	30/09/26	-	-

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.($)
UWC	79.83x	14.56x	53.7x	0.14%	1.97B
PARKER-HANNIFIN CORPORATION	31.11x	5.52x	20.13x	0.84%	121B
ATLAS COPCO AB	33.43x	5.29x	20.06x	1.6%	95.61B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.68B
FASTENAL COMPANY	40.2x	6.27x	27.65x	1.9%	58.53B
KEYSIGHT TECHNOLOGIES, INC.	38.8x	7.86x	23x	-.--%	56.39B
FANUC CORPORATION	27.11x	4.99x	17.47x	2.22%	35.39B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.93x	1.79x	12.9x	2.24%	30.46B
INGERSOLL RAND INC.	31.31x	4.1x	15.45x	0.11%	30.18B
SMC CORPORATION	19.41x	3.31x	10.6x	1.57%	26.94B
Average	35.08x	5.70x	21.99x	1.13%	51.96B
Weighted average by Cap.	31.82x	5.13x	19.88x	1.16%