Valuation Cuscapi

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:50:02 28/07/2026 +03			5-day change	1st Jan Change
0.0950 ^MYR	0.00%		+5.56%	-13.64%

06-24	Cuscapi Berhad Announces Cessation of Office of Datuk Mat Noor Bin Nawi as Chairman of Audit Committee, Effective on June 24, 2026	CI
05-20	Cuscapi Berhad Reports Earnings Results for the First Quarter Ended March 31, 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CUSCAPI	-	-	-	-	21.97M
IBM	21.46x	3.51x	12.22x	3.13%	204B
SNOWFLAKE INC.	-95.59x	15.12x	87.54x	-.--%	94.59B
ACCENTURE PLC	11.4x	1.26x	6.6x	4.21%	94.28B
TATA CONSULTANCY SERVICES LTD.	14.89x	2.72x	10.26x	5.52%	86.61B
RELX PLC	21.07x	5.47x	13.45x	2.72%	62.34B
INFOSYS LIMITED	14.12x	2.05x	8.7x	5.53%	45.57B
FUJITSU LIMITED	19.89x	1.61x	10.1x	1.49%	36.91B
HCL TECHNOLOGIES LIMITED	17.65x	2.24x	10.73x	4.92%	36.56B
NEC CORPORATION	20.49x	1.52x	9.63x	0.96%	36.02B
Average	5.04x	3.94x	18.80x	3.17%	69.67B
Weighted average by Cap.	2.54x	4.49x	21.00x	3.16%