Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:59:29 15/06/2026 +04			5-day change	1st Jan Change
1.970 ^MYR	+2.07%		-1.50%	+45.93%

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	2,107	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	45.93%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	2,107	2,107	2,107
Change	-	-5.76%	12.82%	206.06%	0.25%	45.93%	0%	0%
P/E Ratio	8.05x	7.01x	6.98x	20.4x	14.7x	17.9x	15.2x	12.2x
PBR	-	1.02x	1.03x	2.87x	2.52x	3.23x	2.83x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.9x	0.9x	0.5x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.45x	0.37x	-
EV / Revenue	-	0x	0x	0x	0x	0.45x	0.37x	-
EV / EBITDA	-	0x	0x	0x	0x	13.9x	11.4x	-
EV / EBIT	-	0x	0x	0x	0x	13.9x	11.5x	-
EV / FCF	-	-	-	-	-0x	60.2x	49x	-
FCF Yield	-	-	-	-	-1.49%	1.66%	2.04%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	1.84%	2.17%	2.69%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1103	0.1297	0.161
Distribution rate	-	37.1%	34.9%	-	24.7%	32.9%	32.9%	32.9%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,652	5,768	-
EBITDA ¹	-	79.51	82.42	89.95	124.1	152	184.5	-
EBIT ¹	-	76.61	79.28	86.53	119.7	151.2	184	-
Net income ¹	54.99	59.68	67.43	70.57	98.18	118.1	138.7	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.970	1.970	1.970
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	17.49x	-	-	1.88%	509M
DELL TECHNOLOGIES INC.	22.94x	1.61x	14.68x	0.63%	256B
SEAGATE TECHNOLOGY HOLDINGS PLC	71.08x	17.65x	48.22x	0.31%	211B
HEWLETT PACKARD ENTERPRISE COMPANY	21.85x	1.74x	9.15x	1.18%	63.79B
LENOVO GROUP LIMITED	21.73x	0.41x	7.94x	1.85%	35.37B
ASIA VITAL COMPONENTS CO., LTD.	25.56x	4.08x	16.12x	1.6%	29.83B
HP INC.	11.14x	0.49x	6x	4.75%	23.08B
TD SYNNEX CORPORATION	20.79x	0.35x	10.71x	0.69%	22.56B
KING SLIDE WORKS CO., LTD.	38.86x	22.08x	32.04x	1.21%	20.82B
ASUSTEK COMPUTER INC.	14.3x	0.56x	11.17x	4.99%	18.44B
Average	26.57x	5.44x	17.34x	1.91%	68.14B
Weighted average by Cap.	37.55x	7.15x	24.26x	0.97%