Valuation Cuscapi

Stocks

Market Closed - BURSA MALAYSIA 11:53:11 11/09/2026 +03			5-day change	1st Jan Change
0.0500 ^MYR	0.00%		0.00%	-54.55%

09-08	Cuscapi Berhad Announces the Redesignation of Datuk Jayakumar A/L Panneer Selvam from Executive Chairman to Non Executive Director, Effective September 8, 2026	CI
09-08	Cuscapi Berhad Announces the Redesignation of Dato' Faizal Bin Abdullah from Non Executive Director to Non Executive Chairman, Effective September 8, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	107.4	240.6	212.6	165.4	212.6	103.9
Change	-	124%	-11.64%	-22.22%	28.57%	-51.11%
Enterprise Value (EV) ¹	97.67	234.4	216	165.1	211.7	103
Change	-	140%	-7.87%	-23.57%	28.24%	-51.35%
P/E	-7.31x	-16.4x	-38.2x	131x	15.9x	27.1x
PBR	1.42x	3.91x	4.07x	3.09x	3.98x	1.82x
PEG	-	-254.78x	0.6x	-1x	0x	-0.4x
Capitalization / Revenue	5.17x	24.1x	21.5x	8.74x	4.87x	3.69x
EV / Revenue	4.7x	23.5x	21.8x	8.72x	4.85x	3.66x
EV / EBITDA	-9.78x	-24.7x	-39.8x	40.6x	11.9x	11.8x
EV / EBIT	-6.99x	-15.9x	-33.3x	106x	15.9x	23.1x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0171	-0.0171	-0.005892	0.001337	0.0142	0.004058
Distribution rate	-	-	-	-	-	-
Net sales ¹	20.77	9.981	9.902	18.92	43.61	28.14
EBITDA ¹	-9.986	-9.502	-5.425	4.067	17.74	8.714
EBIT ¹	-13.98	-14.76	-6.494	1.559	13.32	4.466
Net income ¹	-14.68	-14.69	-5.295	1.264	13.38	3.835
Net Debt ¹	-9.739	-6.185	3.359	-0.2976	-0.9278	-0.95
Reference price ²	0.1250	0.2800	0.2250	0.1750	0.2250	0.1100
Nbr of stocks (in thousands)	859,269	859,269	944,884	944,884	944,884	944,884
Announcement Date	10/30/20 A	10/29/21 A	10/31/22 A	4/30/24 A	4/30/25 A	4/30/26 A

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.($)
CUSCAPI	-	-	-	-	11.62M
IBM	22.98x	3.75x	13.09x	2.89%	220B
SNOWFLAKE INC.	-129.28x	18.03x	99.95x	-.--%	116B
ACCENTURE PLC	13.22x	1.46x	7.65x	3.63%	109B
TATA CONSULTANCY SERVICES LTD.	14.27x	2.6x	9.82x	5.76%	83.41B
RELX PLC	19.47x	5.16x	12.68x	2.92%	58.93B
INFOSYS LIMITED	13.59x	1.96x	8.32x	5.74%	43.9B
FUJITSU LIMITED	21.33x	1.74x	10.84x	1.37%	42.66B
NEC CORPORATION	20.19x	1.52x	9.78x	0.94%	39.5B
HCL TECHNOLOGIES LIMITED	16.66x	2.09x	9.91x	5.24%	34.16B
Average	1.38x	4.26x	20.23x	3.16%	74.81B
Weighted average by Cap.	-4.42x	5.20x	24.66x	2.96%