|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.810 MYR | -1.76% |
|
+1.56% | +96.23% |
| 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 | 14,799 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 96.4% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 14,448 | 14,338 | 14,174 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 100.15% | -0.76% | -1.15% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 60.5x | 52.6x | 45.8x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 11.3x | 9.98x | 8.54x |
| 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 | 12.9x | 11.5x | 10x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 50.7x | 44.6x | 39.7x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 53.8x | 47.2x | 41.3x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | 138x | 71.4x | 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 | 0.0309 | 0.041 | 0.0474 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.4% | 0.52% | 0.61% |
| 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% | 23.9% | 27.6% | 27.8% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,116 | 1,249 | 1,412 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 284.8 | 321.2 | 357.3 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 268.5 | 303.8 | 342.9 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 247.5 | 286.3 | 327.7 |
| Net Debt 1 | -220.8 | -297.8 | -326.6 | -292.3 | -316.6 | -350.9 | -460.7 | -625 |
| Reference price 2 | 4.980 | 3.825 | 3.645 | 4.010 | 3.980 | 7.810 | 7.810 | 7.810 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 61.62x | 13.19x | 51.66x | 0.39% | 3.69B | |
| 22.43x | 12.64x | 18.76x | 0.36% | 5,136B | |
| 22.58x | 11.03x | 14.99x | 1.13% | 1,919B | |
| 43.81x | 18.04x | 26.55x | 0.66% | 1,888B | |
| 13.19x | 8.02x | 9.69x | 0.06% | 1,084B | |
| 5.65x | 3.26x | 3.92x | 0.31% | 903B | |
| 102.94x | 17.87x | 66.11x | -.--% | 901B | |
| -268.96x | 9.07x | 26.81x | -.--% | 516B | |
| 234.64x | 49.97x | 105.99x | -.--% | 303B | |
| 36.45x | 12.89x | 25.2x | 1.95% | 268B | |
| Average | 27.44x | 15.60x | 34.97x | 0.48% | 1,292B | |
| Weighted average by Cap. | 22.88x | 13.25x | 23.35x | 0.47% |
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
