Valuation Versatile Creative

Stocks

Delayed BURSA MALAYSIA Other stock markets 12:50:02 04/08/2026 +04			5-day change	1st Jan Change
0.8950 ^MYR	+0.56%		+0.56%	+5.29%

05-29	Versatile Creative Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
02-27	Versatile Creative Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	178.2	151.3	145.7	179.3	194.7	235.3
Change	-	-15.14%	-3.7%	23.08%	8.59%	20.86%
Enterprise Value (EV) ¹	168.7	137.9	134.2	163.5	180.8	240.1
Change	-	-18.26%	-2.71%	21.87%	10.56%	32.81%
P/E	32.3x	-1,044x	-248x	71.9x	27.6x	34.1x
PBR	2.76x	1.98x	1.93x	2.29x	2.21x	2.45x
PEG	-	10x	-1x	-0x	0x	-14.3x
Capitalization / Revenue	4.26x	2.77x	1x	0.66x	0.52x	0.52x
EV / Revenue	4.03x	2.52x	0.92x	0.6x	0.48x	0.53x
EV / EBITDA	-46.1x	45.6x	28.2x	30x	13.5x	9.2x
EV / EBIT	-26.8x	-341x	561x	-3,794x	24.4x	12.3x
EV / FCF	-16.3x	-176x	23x	34.2x	-12.6x	15.9x
FCF Yield	-6.14%	-0.57%	4.35%	2.92%	-7.93%	6.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0217	-0.000517	-0.002099	0.0089	0.0252	0.0246
Distribution rate	-	-	-	-	-	-
Net sales ¹	41.88	54.68	145.3	270.6	375.5	453.6
EBITDA ¹	-3.657	3.025	4.761	5.457	13.35	26.09
EBIT ¹	-6.3	-0.4045	0.2391	-0.0431	7.407	19.52
Net income ¹	5.359	-0.1354	-0.5746	2.506	7.579	7.832
Net Debt ¹	-9.539	-13.35	-11.49	-15.75	-13.89	4.81
Reference price ²	0.7000	0.5400	0.5200	0.6400	0.6950	0.8400
Nbr of stocks (in thousands)	254,635	280,099	280,099	280,099	280,099	280,099
Announcement Date	27/08/21	29/07/22	28/07/23	31/07/24	31/07/25	31/07/26

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.($)
VERSATILE CREATIVE	-	-	-	-	61.3M
WALMART INC.	38.67x	1.25x	19.16x	0.89%	892B
LOBLAW COMPANIES LIMITED	27.89x	1.18x	10.3x	0.97%	52.04B
TESCO PLC	15.63x	0.54x	7.88x	3.3%	39.88B
SYSCO CORPORATION	21.1x	0.62x	11.74x	2.56%	40.37B
AHOLD DELHAIZE N.V.	12.6x	0.48x	6.04x	3.73%	34.2B
KROGER CO. (THE)	11.35x	0.33x	6.05x	2.58%	35.12B
WOOLWORTHS GROUP LIMITED	46.59x	0.91x	10.63x	2.34%	34.55B
GEORGE WESTON LIMITED	22.39x	0.74x	6.35x	1.37%	27.23B
AEON CO., LTD.	49.96x	0.61x	10.3x	1.08%	23.55B
Average	27.35x	0.74x	9.83x	2.09%	117.89B
Weighted average by Cap.	35.32x	1.12x	16.64x	1.22%