Company Valuation: Supercomnet Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,526 1,196 963.5 1,170 612.2 416.8 - -
Change - -21.64% -19.45% 21.4% -47.66% -31.93% - -
Enterprise Value (EV) 1,493 1,196 963.5 1,170 612.2 416.8 416.8 416.8
Change - -19.87% -19.45% 21.4% -47.66% -31.93% 0% 0%
P/E 67.2x 38.8x 33.6x 36.4x 23.6x 16.7x 15x 13.8x
PBR 4.93x 3.65x 2.6x 2.78x 1.44x - - -
PEG - 1.1x -3.2x 12.01x -1.2x -8.03x 1.3x 1.52x
Capitalization / Revenue 10.5x 7.55x 6.98x 7.8x 4.37x 2.77x 2.57x 2.31x
EV / Revenue 0x 0x 0x 0x 0x 2.77x 2.57x 2.31x
EV / EBITDA 0x 0x 0x 0x 0x 10.8x 9.82x 9.18x
EV / EBIT 0x 0x 0x 0x 0x 15.4x 13x 11.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.015 0.02 0.02 0.02 - 0.022 0.022 0.021
Rate of return 0.75% 1.27% 1.64% 1.47% - 4.44% 4.44% 4.24%
EPS 2 0.0299 0.0405 0.0363 0.0374 0.0303 0.0297 0.033 0.036
Distribution rate 50.2% 49.4% 55.1% 53.5% - 74.1% 66.7% 58.3%
Net sales 1 145.4 158.3 138.1 149.9 140.1 150.4 162.1 180.7
EBITDA 1 38.5 49.27 43.81 46.64 39.56 38.57 42.43 45.4
EBIT 1 32.38 42.87 37.9 40.76 33.53 27 32 36
Net income 1 25.29 33 29.73 31.33 26.05 25.53 28.2 30.85
Net Debt -33.67 - - - - - - -
Reference price 2 2.0100 1.5700 1.2200 1.3600 0.7150 0.4950 0.4950 0.4950
Nbr of stocks (in thousands) 759,431 761,866 789,777 860,122 856,277 841,940 - -
Announcement Date 22/02/22 21/02/23 28/02/24 27/02/25 24/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.68x - - 4.44% 102M
26.01x1.71x13.42x0.83% 40.77B
40.51x7.3x31.17x - 9.26B
88.18x2.97x55.66x - 6.99B
19.17x0.99x8.22x2.31% 6.76B
15.48x0.38x6.15x0.79% 6.48B
18.78x2.23x12.68x1.58% 5.59B
38.18x2.99x25.97x0.12% 4.67B
Average 32.87x 2.65x 21.90x 1.68% 10.08B
Weighted average by Cap. 31.84x 2.41x 18.78x 1%

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

  1. Stock Market
  2. Stocks
  3. SCOMNET Stock
  4. Valuation Supercomnet Technologies