Valuation Versatile Creative

Stocks

Market Closed - BURSA MALAYSIA 09:50:02 25/09/2026 BST			5-day change	1st Jan Change
0.8200 ^MYR	+3.14%		+1.23%	-3.53%

08-27	Versatile Creative Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-29	Versatile Creative Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	178.2	151.3	145.7	179.3	194.7	235.3
Change	-	-15.14%	-3.7%	23.08%	8.59%	20.86%
Enterprise Value (EV) ¹	168.7	137.9	134.2	163.5	180.8	240.1
Change	-	-18.26%	-2.71%	21.87%	10.56%	32.81%
P/E	32.3x	-1,044x	-248x	71.9x	27.6x	34.1x
PBR	2.76x	1.98x	1.93x	2.29x	2.21x	2.45x
PEG	-	10x	-1x	-0x	0x	-14.3x
Capitalization / Revenue	4.26x	2.77x	1x	0.66x	0.52x	0.52x
EV / Revenue	4.03x	2.52x	0.92x	0.6x	0.48x	0.53x
EV / EBITDA	-46.1x	45.6x	28.2x	30x	13.5x	9.2x
EV / EBIT	-26.8x	-341x	561x	-3,794x	24.4x	12.3x
EV / FCF	-16.3x	-176x	23x	34.2x	-12.6x	15.9x
FCF Yield	-6.14%	-0.57%	4.35%	2.92%	-7.93%	6.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0217	-0.000517	-0.002099	0.0089	0.0252	0.0246
Distribution rate	-	-	-	-	-	-
Net sales ¹	41.88	54.68	145.3	270.6	375.5	453.6
EBITDA ¹	-3.657	3.025	4.761	5.457	13.35	26.09
EBIT ¹	-6.3	-0.4045	0.2391	-0.0431	7.407	19.52
Net income ¹	5.359	-0.1354	-0.5746	2.506	7.579	7.832
Net Debt ¹	-9.539	-13.35	-11.49	-15.75	-13.89	4.81
Reference price ²	0.7000	0.5400	0.5200	0.6400	0.6950	0.8400
Nbr of stocks (in thousands)	254,635	280,099	280,099	280,099	280,099	280,099
Announcement Date	27/08/21	29/07/22	28/07/23	31/07/24	31/07/25	31/07/26

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.($)
VERSATILE CREATIVE	-	-	-	-	56.38M
WALMART INC.	37.49x	1.21x	18.46x	0.92%	857B
LOBLAW COMPANIES LIMITED	24.21x	1.16x	10.1x	0.98%	51.05B
TESCO PLC	15.51x	0.53x	7.84x	3.32%	39.04B
SYSCO CORPORATION	15.71x	0.62x	11.65x	2.83%	38.6B
KROGER CO. (THE)	11.62x	0.33x	6.15x	2.54%	34.69B
WOOLWORTHS GROUP LIMITED	26.27x	0.82x	9.49x	2.81%	32.94B
AHOLD DELHAIZE N.V.	11.84x	0.46x	5.77x	3.97%	31.62B
GEORGE WESTON LIMITED	21.03x	0.78x	6.47x	1.23%	27.03B
AEON CO., LTD.	49.95x	0.55x	9.19x	1.13%	22.87B
Average	23.74x	0.72x	9.46x	2.19%	113.46B
Weighted average by Cap.	33.42x	1.08x	16.03x	1.27%