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 1,170 612.2 376.8 - -
Change - -21.64% -19.45% 21.4% -47.66% -38.45% - -
Enterprise Value (EV) 1,493 1,196 963.5 1,170 612.2 376.8 376.8 376.8
Change - -19.87% -19.45% 21.4% -47.66% -38.45% 0% 0%
P/E 67.2x 38.8x 33.6x 36.4x 23.6x 14.4x 12.4x 12.4x
PBR 4.93x 3.65x 2.6x 2.78x 1.44x 0.89x 0.89x -
PEG - 1.1x -3.2x 12.01x -1.2x 6.23x 0.8x -
Capitalization / Revenue 10.5x 7.55x 6.98x 7.8x 4.37x 2.46x 2.23x 2.09x
EV / Revenue 0x 0x 0x 0x 0x 2.46x 2.23x 2.09x
EV / EBITDA 0x 0x 0x 0x 0x 9.41x 8.22x 8.32x
EV / EBIT 0x 0x 0x 0x 0x 14x 11.8x 10.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.015 0.02 0.02 0.02 - 0.022 0.0215 0.02
Rate of return 0.75% 1.27% 1.64% 1.47% - 4.94% 4.83% 4.49%
EPS 2 0.0299 0.0405 0.0363 0.0374 0.0303 0.031 0.036 0.036
Distribution rate 50.2% 49.4% 55.1% 53.5% - 71% 59.7% 55.6%
Net sales 1 145.4 158.3 138.1 149.9 140.1 152.9 169.2 180.7
EBITDA 1 38.5 49.27 43.81 46.64 39.56 40.03 45.87 45.3
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 26.63 30.9 30.85
Net Debt -33.67 - - - - - - -
Reference price 2 2.0100 1.5700 1.2200 1.3600 0.7150 0.4450 0.4450 0.4450
Nbr of stocks (in thousands) 759,431 761,866 789,777 860,122 856,277 846,852 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.52x - - 4.89% 93.24M
26.97x1.79x13.76x0.79% 41.98B
40.76x5.8x31.02x - 7.68B
19.59x0.99x8.25x2.34% 6.7B
15.44x0.39x7.01x0.9% 5.27B
17.82x2.1x11.98x1.65% 5.22B
53.27x3.91x37.92x0.12% 4.93B
16.83x2.08x11.19x1.81% 4.61B
Average 25.65x 2.44x 17.30x 1.78% 9.56B
Weighted average by Cap. 27.36x 2.20x 15.83x 1.04%

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. 0001 Stock
  4. Valuation Supercomnet Technologies