Valuation VSTECS

Stocks

Delayed BURSA MALAYSIA Other stock markets 05:28:17 23/06/2026 BST			5-day change	1st Jan Change
1.770 ^MYR	-5.35%		-8.29%	+31.11%

05-29	Vstecs Berhad Announces Appointment of Mr. Foo Lek Choong as Director, Effective June 1, 2026	CI
05-29	VSTECS Bhd appoints Foo Lek Choong as Executive Director	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442.7	417.2	470.7	1,440	1,444	2,000	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	38.52%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	2,000	2,000	2,000
Change	-	-5.76%	12.82%	206.06%	0.25%	38.52%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	16.9x	14.4x	11.6x
PBR	-	1.02x	1.03x	2.87x	2.52x	3.07x	2.68x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.5x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.43x	0.35x	-
EV / Revenue	-	0x	0x	0x	0x	0.43x	0.35x	-
EV / EBITDA	-	0x	0x	0x	0x	13.2x	10.8x	-
EV / EBIT	-	0x	0x	0x	0x	13.2x	10.9x	-
EV / FCF	-	-	-	-	-0x	57.2x	46.5x	-
FCF Yield	-	-	-	-	-1.49%	1.75%	2.15%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	1.94%	2.28%	2.83%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1103	0.1297	0.161
Distribution rate	-	37.1%	34.9%	-	24.7%	32.9%	32.9%	32.9%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,652	5,768	-
EBITDA ¹	-	79.51	82.42	89.95	124.1	152	184.5	-
EBIT ¹	-	76.61	79.28	86.53	119.7	151.2	184	-
Net income ¹	54.99	59.68	67.43	70.57	98.18	118.1	138.7	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.870	1.870	1.870
Nbr of stocks (in thousands)	1,071,004	1,069,666	1,069,666	1,069,666	1,069,666	1,069,666	-	-
Announcement Date	22/02/22	21/02/23	27/02/24	26/02/25	27/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VSTECS	16.95x	-	-	1.94%	482M
DELL TECHNOLOGIES INC.	24.29x	1.7x	15.44x	0.59%	271B
SEAGATE TECHNOLOGY HOLDINGS PLC	83.52x	20.71x	56.58x	0.27%	248B
HEWLETT PACKARD ENTERPRISE COMPANY	21.96x	1.75x	9.19x	1.18%	64.09B
LENOVO GROUP LIMITED	22.65x	0.43x	8.3x	1.77%	36.86B
ASIA VITAL COMPONENTS CO., LTD.	25.5x	4.11x	16.23x	1.59%	29.98B
TD SYNNEX CORPORATION	20.9x	0.36x	10.79x	0.68%	22.77B
HP INC.	10.39x	0.46x	5.67x	5.1%	21.53B
KING SLIDE WORKS CO., LTD.	41.27x	23.69x	34.08x	1.15%	22.73B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	82.75x	-	-	0.11%	22.89B
Average	35.02x	6.65x	19.53x	1.44%	73.94B
Weighted average by Cap.	45.70x	8.93x	28.92x	0.77%