Valuation VSTECS

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 09:59:50 26/06/2026 BST			5-day change	1st Jan Change
1.730 ^MYR	-3.89%		-8.95%	+28.15%

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	1,851	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	28.15%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,851	1,851	1,851
Change	-	-5.76%	12.82%	206.06%	0.25%	28.15%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	16.3x	13.9x	11.2x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.95x	2.58x	-
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	0.4x	0.32x	-
EV / Revenue	-	0x	0x	0x	0x	0.4x	0.32x	-
EV / EBITDA	-	0x	0x	0x	0x	12.2x	10x	-
EV / EBIT	-	0x	0x	0x	0x	12.2x	10.1x	-
EV / FCF	-	-	-	-	-0x	52.9x	43x	-
FCF Yield	-	-	-	-	-1.49%	1.89%	2.32%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	2.02%	2.37%	2.94%
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	1.800	1.800	1.800
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	16.31x	-	-	2.02%	468M
DELL TECHNOLOGIES INC.	23.75x	1.65x	15.1x	0.61%	265B
SEAGATE TECHNOLOGY HOLDINGS PLC	78.28x	19.42x	53.06x	0.28%	232B
HEWLETT PACKARD ENTERPRISE COMPANY	21.2x	1.7x	8.93x	1.22%	61.87B
LENOVO GROUP LIMITED	23.49x	0.44x	8.56x	1.72%	37.94B
ASIA VITAL COMPONENTS CO., LTD.	26.39x	4.26x	16.83x	1.53%	30.88B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	89.32x	-	-	0.1%	24.63B
TD SYNNEX CORPORATION	19.34x	0.33x	9.19x	0.7%	22.03B
KING SLIDE WORKS CO., LTD.	39.2x	22.57x	32.27x	1.18%	21.91B
HP INC.	10.12x	0.45x	5.55x	5.23%	20.96B
Average	34.74x	6.35x	18.69x	1.46%	71.72B
Weighted average by Cap.	43.45x	8.24x	27.06x	0.79%