|
Market Closed -
BURSA MALAYSIA
09:52:02 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 1.090 MYR | +1.87% |
|
+2.83% | -31.45% |
| 10-16 | Malaysian Shares End Week in Red on Slower Q3 GDP Growth | MT |
| 10-16 | Well Chip Proposes Up to 120 Million Rights Share Issue | MT |
Company Valuation: Well Chip Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 684 | 954 | 642 | - | - |
| Change | - | 39.47% | -32.7% | - | - |
| Enterprise Value (EV) 1 | 772.5 | 1,334 | 1,021 | 1,022 | 998.5 |
| Change | - | 72.68% | -23.46% | 0.08% | -2.28% |
| P/E | 11.8x | 11x | 6.67x | 6.13x | 6.65x |
| PBR | 1.63x | 1.97x | 1.2x | 1x | - |
| PEG | - | 0.2x | 0.6x | 0.69x | -0.85x |
| Capitalization / Revenue | 3.08x | 3.53x | 1.88x | 1.71x | 1.84x |
| EV / Revenue | 3.48x | 4.94x | 2.99x | 2.73x | 2.86x |
| EV / EBITDA | 10.2x | 10.6x | 7.62x | 7.1x | 7.23x |
| EV / EBIT | 10.8x | 11.1x | 7.44x | 6.82x | 7.28x |
| EV / FCF | -15.6x | -7.56x | 9.07x | 23.2x | 17.5x |
| FCF Yield | -6.43% | -13.2% | 11% | 4.31% | 5.71% |
| Dividend per Share 2 | 0.04 | 0.051 | 0.054 | 0.059 | 0.056 |
| Rate of return | 3.51% | 3.21% | 5.05% | 5.51% | 5.23% |
| EPS 2 | 0.097 | 0.144 | 0.1603 | 0.1747 | 0.161 |
| Distribution rate | 41.2% | 35.4% | 33.7% | 33.8% | 34.8% |
| Net sales 1 | 222.1 | 270.2 | 341.5 | 374.5 | 348.6 |
| EBITDA 1 | 75.92 | 125.4 | 134 | 144 | 138.2 |
| EBIT 1 | 71.47 | 120.7 | 137.3 | 149.8 | 137.1 |
| Net income 1 | 49.98 | 86.15 | 96.37 | 104.8 | 96.6 |
| Net Debt 1 | 88.52 | 380 | 379 | 379.8 | 356.5 |
| Reference price 2 | 1.140 | 1.590 | 1.070 | 1.070 | 1.070 |
| Nbr of stocks (in thousands) | 600,000 | 600,000 | 600,000 | - | - |
| Announcement Date | 26/02/25 | 20/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.67x | 2.99x | 7.62x | 5.05% | 157M | |
| 18.43x | - | - | 1.17% | 220B | |
| 11.68x | 2.43x | - | 1.57% | 122B | |
| 22.69x | 15.98x | - | 0.76% | 61.84B | |
| 38.83x | 4.99x | 18.07x | -.--% | 33.24B | |
| 21.9x | 4.9x | 24.27x | 0.09% | 28.32B | |
| 7.85x | 1.79x | 3.31x | 1.7% | 23.38B | |
| 15.05x | 11.03x | 20.7x | 1.32% | 22.36B | |
| 24.97x | 3.24x | 9.75x | -.--% | 19.08B | |
| Average | 18.68x | 5.92x | 13.95x | 1.3% | 58.93B | |
| Weighted average by Cap. | 18.46x | 6.25x | 15.93x | 1.07% |
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
- 5325 Stock
- Valuation Well Chip Group
Select your edition
All financial news and data tailored to specific country editions
