Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:52:21 31/07/2026 +04			5-day change	1st Jan Change
1.700 ^MYR	+3.03%		-2.30%	+25.93%

05-29	Vstecs Berhad Announces Appointment of Mr. Foo Lek Choong as Director, Effective June 1, 2026	CI
05-29	VSTECS Bhd appoints Foo Lek Choong as Executive Director	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442.7	417.2	470.7	1,440	1,444	1,818	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	25.93%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,818	1,818	1,818
Change	-	-5.76%	12.82%	206.06%	0.25%	25.93%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	15.5x	13.4x	11.4x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.79x	2.44x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.7x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.41x	0.34x	0.33x
EV / Revenue	-	0x	0x	0x	0x	0.41x	0.34x	0.33x
EV / EBITDA	-	0x	0x	0x	0x	12.1x	10.2x	9.46x
EV / EBIT	-	0x	0x	0x	0x	12.4x	10.4x	9.86x
EV / FCF	-	-	-	-	-0x	52x	42.3x	-
FCF Yield	-	-	-	-	-1.49%	1.92%	2.36%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0392	0.0463	0.054
Rate of return	-	5.3%	5%	-	1.68%	2.3%	2.73%	3.18%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1097	0.1273	0.1495
Distribution rate	-	37.1%	34.9%	-	24.7%	35.7%	36.4%	36.1%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,468	5,372	5,541
EBITDA ¹	-	79.51	82.42	89.95	124.1	150.4	178.6	192.3
EBIT ¹	-	76.61	79.28	86.53	119.7	147.2	175	184.5
Net income ¹	54.99	59.68	67.43	70.57	98.18	117.2	136	147.4
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.700	1.700	1.700
Nbr of stocks (in thousands)	1,071,004	1,069,666	1,069,666	1,069,666	1,069,666	1,069,666	-	-
Announcement Date	22/02/22	21/02/23	27/02/24	26/02/25	27/02/26	-	-	-

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.($)
VSTECS	15.05x	-	-	2.37%	432M
DELL TECHNOLOGIES INC.	23.76x	1.63x	15.12x	0.61%	262B
SEAGATE TECHNOLOGY HOLDINGS PLC	64.69x	16.2x	44.06x	0.34%	193B
HEWLETT PACKARD ENTERPRISE COMPANY	21.39x	1.71x	8.96x	1.21%	62.42B
LENOVO GROUP LIMITED	14.7x	0.31x	5.72x	2.19%	34.38B
HP INC.	11.85x	0.51x	6.31x	4.47%	24.56B
ASIA VITAL COMPONENTS CO., LTD.	21.84x	3.51x	13.28x	1.51%	25.49B
KING SLIDE WORKS CO., LTD.	33.73x	17.94x	24.41x	1.53%	20.96B
TD SYNNEX CORPORATION	15.87x	0.3x	8.83x	0.76%	20.16B
DAWNING INFORMATION INDUSTRY CO., LTD.	44.29x	-	-	0.55%	17.52B
Average	26.72x	5.26x	15.84x	1.55%	66.08B
Weighted average by Cap.	35.14x	6.47x	22.42x	0.88%