Valuation V.S. Industry

Stocks

Market Closed - BURSA MALAYSIA 12:59:47 01/10/2026 +04			5-day change	1st Jan Change
0.2700 ^MYR	-3.57%		+8.00%	-44.33%

09-30	Maybank Research Upgrades VS Industry to Hold from Sell; Price Target is MYR0.25	MT
09-30	Hong Leong Upgrades VS Industry to Hold from Sell; Price Target is MYR0.23	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,242	3,867	3,439	4,679	3,114	1,041	-	-
Change	-	-26.23%	-11.08%	36.07%	-33.45%	-66.58%	-	-
Enterprise Value (EV) ¹	5,268	4,217	3,606	4,832	3,042	844.8	660.7	712.3
Change	-	-19.95%	-14.49%	34.01%	-37.04%	-72.23%	-6.61%	7.81%
P/E	21.5x	23.1x	18.8x	18.9x	84.7x	-16.4x	14.5x	9.81x
PBR	2.56x	1.77x	1.6x	2.05x	1.44x	0.43x	0.5x	0.46x
PEG	-	-0.7x	2.17x	0.6x	-1x	0x	-0x	0.2x
Capitalization / Revenue	1.31x	0.99x	0.75x	1.1x	0.82x	0.24x	0.26x	0.23x
EV / Revenue	1.32x	1.08x	0.78x	1.14x	0.8x	0.23x	0.17x	0.16x
EV / EBITDA	12x	12.7x	9.16x	12.2x	13.7x	7.11x	2.71x	2.33x
EV / EBIT	15.6x	19.9x	13.2x	16.8x	31.8x	-37.1x	5.37x	3.84x
EV / FCF	-45.1x	-15.2x	12.4x	31.9x	8.88x	17.3x	11x	109x
FCF Yield	-2.22%	-6.56%	8.1%	3.14%	11.3%	5.8%	9.11%	0.92%
Dividend per Share ²	0.042	0.02	0.022	0.022	0.008	0.004	0.008	0.0162
Rate of return	3.04%	1.98%	2.46%	1.82%	0.99%	1.74%	2.96%	5.99%
EPS ²	0.0641	0.0438	0.0476	0.0639	0.0095	-0.014	0.0186	0.0275
Distribution rate	65.5%	45.7%	46.2%	34.4%	84.2%	-28.6%	42.9%	58.7%
Net sales ¹	4,002	3,914	4,600	4,248	3,788	3,651	4,004	4,487
EBITDA ¹	438.6	333.1	393.9	394.7	222.6	118.8	243.8	305.9
EBIT ¹	337.1	211.6	273.8	286.9	95.6	-22.75	123	185.6
Net income ¹	245.3	169.7	183.9	246.1	36.71	-53.83	69.48	110.8
Net Debt ¹	25.76	349.9	167.1	153	-71.56	-41.77	-380	-328.4
Reference price ²	1.3800	1.0100	0.8950	1.2100	0.8050	0.2700	0.2700	0.2700
Nbr of stocks (in thousands)	3,798,813	3,829,091	3,842,425	3,867,172	3,868,232	3,854,530	-	-
Announcement Date	24/09/21	27/09/22	26/09/23	24/09/24	30/09/25	29/09/26	-	-

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.($)
V.S. INDUSTRY	-38.41x	0.21x	6.04x	0.95%	264M
AMPHENOL CORPORATION	33.08x	6.16x	18.8x	0.68%	208B
CORNING INCORPORATED	57.26x	7.16x	24.55x	0.76%	132B
KEYENCE CORPORATION	34.5x	12.27x	22.4x	0.8%	124B
HON HAI PRECISION INDUSTRY CO., LTD.	13.5x	0.31x	6.8x	3.72%	111B
MURATA MANUFACTURING CO., LTD.	38.91x	6.37x	20.82x	0.9%	90.94B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.23x	7.74x	35.81x	0.19%	82.3B
EOPTOLINK TECHNOLOGY INC., LTD.	25.33x	9.09x	18.46x	0.5%	80.86B
TE CONNECTIVITY PLC	19.41x	3.27x	12.52x	1.38%	61.11B
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.64x	1.05x	11.79x	0.73%	59.59B
Average	27.35x	5.36x	17.80x	1.06%	95.03B
Weighted average by Cap.	35.78x	6.31x	19.46x	1.07%