Company Valuation: Scientex

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,482 5,320 5,522 6,577 5,073 5,867 - -
Change - -17.92% 3.79% 19.12% -22.87% 15.64% - -
Enterprise Value (EV) 7,366 6,306 6,199 6,577 5,073 5,867 5,867 5,867
Change - -14.39% -1.69% 6.1% -22.87% 15.64% 0% 0%
P/E Ratio 14.2x 13x 12.6x 12.1x 9.55x 10x 9.39x 9.12x
PBR 2.24x 1.72x 1.63x 1.74x 1.23x 1.3x 1.18x 1.1x
PEG - -1.2x 1.83x 0.5x -3.29x 1x 1.38x 2.98x
Capitalization / Revenue 1.77x 1.33x 1.35x 1.47x 1.12x 1.18x 1.12x 1.09x
EV / Revenue 0x 0x 0x 0x 0x 1.18x 1.12x 1.09x
EV / EBITDA 0x 0x 0x 0x 0x 6.29x 5.82x 5.64x
EV / EBIT 0x 0x 0x 0x 0x 7.09x 6.69x 6.56x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.09 0.09 0.1 0.12 0.12 0.134 0.1442 0.1512
Rate of return 2.15% 2.62% 2.81% 2.83% 3.68% 3.55% 3.82% 4.01%
EPS 2 0.295 0.2643 0.2825 0.3515 0.3413 0.3757 0.4013 0.4136
Distribution rate 30.5% 34.1% 35.4% 34.1% 35.2% 35.7% 35.9% 36.6%
Net sales 1 3,656 3,985 4,077 4,476 4,518 4,960 5,256 5,396
EBITDA 1 707.2 671.8 713.5 868.6 879.9 932.2 1,008 1,040
EBIT 1 600.3 561 589.6 736.5 742.1 827.8 876.8 894.4
Net income 1 457.2 409.9 438.1 545.2 530.8 584 622 643.7
Net Debt 884.5 986.2 677.4 - - - - -
Reference price 2 4.180 3.430 3.560 4.240 3.260 3.770 3.770 3.770
Nbr of stocks (in thousands) 1,550,656 1,551,000 1,551,064 1,551,268 1,556,268 1,556,277 - -
Announcement Date 29/09/21 29/09/22 20/09/23 24/09/24 17/09/25 - - -
1MYR in Million2MYR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.03x - - 3.55% 1.45B
16.6x1.39x8.8x6.22% 18.76B
21.77x1.98x9.49x1.65% 7.51B
11x - - - 1.48B
13.81x1.05x6.94x2.83% 1.27B
Average 14.64x 1.47x 8.41x 3.57% 6.1B
Weighted average by Cap. 17.17x 1.54x 8.90x 4.76%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!