|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.880 MYR | +2.47% |
|
+5.35% | +97.99% |
| 07-02 | Hong Leong Investment Bank Downgrades ViTrox to Hold From Buy; Price Target is MYR8.05 | MT |
| 06-04 | Vitrox Corporation Berhad Approves Final Dividend for the Year Ended 31 December 2025 | CI |
Company Valuation: ViTrox Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,408 | 7,227 | 6,892 | 7,586 | 7,535 | 14,571 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 93.38% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 14,220 | 14,110 | 13,946 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 97% | -0.77% | -1.16% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 59.6x | 51.8x | 45.1x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 11.1x | 9.83x | 8.4x |
| PEG | - | -0.9x | -1.8x | -2.9x | 1.2x | 0.7x | 3.4x | 3x |
| Capitalization / Revenue | 13.8x | 9.63x | 12x | 13.7x | 8.94x | 13.1x | 11.7x | 10.3x |
| EV / Revenue | 13.5x | 9.24x | 11.4x | 13.2x | 8.56x | 12.7x | 11.3x | 9.87x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 49.9x | 43.9x | 39x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 53x | 46.9x | 40.7x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | 136x | 70.2x | 50.8x |
| FCF Yield | 0.99% | 1.8% | 1.05% | 0.1% | 0.55% | 0.73% | 1.42% | 1.97% |
| Dividend per Share 2 | 0.025 | 0.0208 | - | 0.012 | 0.0181 | 0.0309 | 0.041 | 0.0474 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.4% | 0.53% | 0.62% |
| EPS 2 | 0.1796 | 0.0968 | 0.0674 | 0.0476 | 0.0702 | 0.129 | 0.1485 | 0.1705 |
| Distribution rate | 13.9% | 21.4% | - | 25.2% | 25.8% | 23.9% | 27.6% | 27.8% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,116 | 1,249 | 1,412 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 284.8 | 321.2 | 357.3 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 268.5 | 300.8 | 342.9 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 244.1 | 281.3 | 323 |
| Net Debt 1 | -220.8 | -297.8 | -326.6 | -292.3 | -316.6 | -350.9 | -460.7 | -625 |
| Reference price 2 | 4.980 | 3.825 | 3.645 | 4.010 | 3.980 | 7.690 | 7.690 | 7.690 |
| Nbr of stocks (in thousands) | 1,889,069 | 1,889,312 | 1,890,703 | 1,891,835 | 1,893,238 | 1,894,820 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 59.61x | 12.75x | 49.93x | 0.4% | 3.56B | |
| 21.51x | 12.11x | 17.96x | 0.37% | 4,924B | |
| 21.89x | 10.68x | 14.47x | 1.17% | 1,862B | |
| 41.75x | 17.2x | 25.32x | 0.69% | 1,799B | |
| 11.9x | 7.2x | 8.71x | 0.06% | 977B | |
| 5.45x | 3.12x | 3.75x | 0.32% | 869B | |
| 93.23x | 16.27x | 60.95x | -.--% | 821B | |
| -254.38x | 8.61x | 25.64x | -.--% | 488B | |
| 222.75x | 47.52x | 100.76x | -.--% | 288B | |
| 36.51x | 12.6x | 24.36x | 2.02% | 259B | |
| Average | 26.02x | 14.81x | 33.18x | 0.5% | 1,229B | |
| Weighted average by Cap. | 21.51x | 12.59x | 22.03x | 0.5% |
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
- Stock Market
- Stocks
- 0097 Stock
- Valuation ViTrox Corporation
Select your edition
All financial news and data tailored to specific country editions
