|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.800 MYR | +1.04% |
|
+7.44% | +95.98% |
| 07-02 | Hong Leong Investment Bank Downgrades ViTrox to Hold From Buy; Price Target is MYR8.05 | MT |
| 06-04 | Vitrox Corporation Berhad Approves Final Dividend for the Year Ended 31 December 2025 | CI |
Company Valuation: ViTrox Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,408 | 7,227 | 6,892 | 7,586 | 7,535 | 14,780 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 96.14% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 14,428 | 14,319 | 14,155 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 99.88% | -0.76% | -1.14% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 60.5x | 52.5x | 45.7x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 11.3x | 9.99x | 8.57x |
| PEG | - | -0.9x | -1.8x | -2.9x | 1.2x | 0.7x | 3.5x | 3.1x |
| Capitalization / Revenue | 13.8x | 9.63x | 12x | 13.7x | 8.94x | 13.3x | 11.9x | 10.5x |
| EV / Revenue | 13.5x | 9.24x | 11.4x | 13.2x | 8.56x | 13x | 11.5x | 10.1x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 50.8x | 45x | 40.1x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 53.9x | 47.6x | 41.8x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | 138x | 71.3x | 51.6x |
| FCF Yield | 0.99% | 1.8% | 1.05% | 0.1% | 0.55% | 0.72% | 1.4% | 1.94% |
| Dividend per Share 2 | 0.025 | 0.0208 | - | 0.012 | 0.0181 | 0.0307 | 0.0405 | 0.0468 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.39% | 0.52% | 0.6% |
| EPS 2 | 0.1796 | 0.0968 | 0.0674 | 0.0476 | 0.0702 | 0.129 | 0.1485 | 0.1705 |
| Distribution rate | 13.9% | 21.4% | - | 25.2% | 25.8% | 23.8% | 27.3% | 27.4% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,114 | 1,243 | 1,402 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 283.8 | 318.2 | 353.4 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 267.5 | 300.8 | 338.6 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 244.1 | 281.3 | 323 |
| Net Debt 1 | -220.8 | -297.8 | -326.6 | -292.3 | -316.6 | -351.3 | -460.8 | -624.6 |
| Reference price 2 | 4.980 | 3.825 | 3.645 | 4.010 | 3.980 | 7.800 | 7.800 | 7.800 |
| Nbr of stocks (in thousands) | 1,889,069 | 1,889,312 | 1,890,703 | 1,891,835 | 1,893,238 | 1,894,820 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.46x | 12.95x | 50.84x | 0.39% | 3.63B | |
| 20.68x | 11.61x | 17.22x | 0.39% | 4,719B | |
| 24.63x | 11.67x | 15.82x | 1.03% | 1,984B | |
| 39.73x | 16.4x | 24.15x | 0.73% | 1,715B | |
| 7.57x | 4.39x | 5.29x | 0.23% | 1,122B | |
| 13.41x | 8.17x | 9.89x | 0.05% | 1,102B | |
| 96.39x | 16.81x | 62.99x | -.--% | 844B | |
| -335.86x | 10.63x | 31.64x | -.--% | 605B | |
| 260.28x | 55.69x | 117.9x | -.--% | 337B | |
| 8.48x | 4.43x | 5.39x | 1.15% | 283B | |
| Average | 19.58x | 15.28x | 34.11x | 0.4% | 1,271B | |
| Weighted average by Cap. | 16.23x | 12.64x | 22.39x | 0.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 0097 Stock
- Valuation ViTrox Corporation
Select your edition
All financial news and data tailored to specific country editions
