Valuation Datasonic Group

Stocks

Market Closed - BURSA MALAYSIA 11:50:02 13/11/2026 +03			5-day change	1st Jan Change
0.2650 ^MYR	-1.85%		0.00%	-5.36%

10-09	Datasonic Group Berhad agreed to acquire IF Security Solution Sdn Bhd from AIMAX Berhad for MYR 1 million.	CI
10-09	Datasonic Group Berhad entered into share sales agreement to acquire Premiumway Development Sdn Bhd from AIMAX Assets Sdn Bhd for MYR 14.1 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,443	1,361	1,190	1,230	681.6	924.6
Change	-	-5.65%	-12.59%	3.41%	-44.6%	35.64%
Enterprise Value (EV) ¹	1,459	1,278	1,097	1,182	625	792.8
Change	-	-12.42%	-14.18%	7.8%	-47.14%	26.85%
P/E	306x	133x	15.7x	13.4x	8.85x	-11.3x
PBR	6.38x	3.98x	3.3x	3.35x	1.6x	1.78x
PEG	-	1.4x	0x	0.6x	-0.6x	0x
Capitalization / Revenue	10.4x	9.98x	3.45x	3.34x	1.83x	2.66x
EV / Revenue	10.5x	9.37x	3.18x	3.21x	1.67x	2.28x
EV / EBITDA	65x	57.5x	8.39x	8.19x	4.13x	11.4x
EV / EBIT	115x	125x	10.4x	9.72x	4.55x	13.9x
EV / FCF	23.1x	-87.8x	19.8x	50.8x	8.36x	9.44x
FCF Yield	4.33%	-1.14%	5.05%	1.97%	12%	10.6%
Dividend per Share ²	0.008	0.006	0.02	0.03	0.0075	0.0001
Rate of return	1.45%	1.26%	4.76%	6.82%	3.06%	0.04%
EPS ²	0.0018	0.003571	0.0268	0.0328	0.0277	-0.0235
Distribution rate	444%	168%	74.7%	91.6%	27.1%	-0.43%
Net sales ¹	138.4	136.4	344.7	368.3	373.5	348.2
EBITDA ¹	22.45	22.24	130.7	144.4	151.4	69.56
EBIT ¹	12.73	10.25	105.8	121.7	137.4	56.89
Net income ¹	7.302	10.24	76.37	92.26	115.5	-84.24
Net Debt ¹	16.75	-82.98	-92.83	-47.84	-56.61	-131.8
Reference price ²	0.5500	0.4750	0.4200	0.4400	0.2450	0.2650
Nbr of stocks (in thousands)	2,622,805	2,865,359	2,832,550	2,796,087	2,782,162	3,489,042
Announcement Date	7/21/21 A	7/7/22 A	6/1/23 A	6/26/24 A	7/25/25 A	7/21/26 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.($)
DATASONIC GROUP	-	-	-	-	226M
IBM	24.51x	4x	13.92x	2.74%	234B
SALESFORCE, INC.	20.85x	4.43x	10.87x	0.79%	179B
ACCENTURE PLC	17.09x	1.94x	10x	2.74%	148B
CLOUDFLARE, INC.	-541.28x	36.72x	151.05x	-.--%	110B
SNOWFLAKE INC.	-116.44x	15.85x	87.21x	-.--%	103B
TATA CONSULTANCY SERVICES LTD.	15.7x	2.82x	10.9x	5.12%	92.38B
RELX PLC	23.62x	6.13x	15.05x	2.37%	70.6B
INFOSYS LIMITED	14.98x	2.17x	9.24x	5.14%	49.04B
HCL TECHNOLOGIES LIMITED	18.63x	2.45x	11.35x	4.56%	39.56B
Average	-58.04x	8.50x	35.51x	2.61%	102B
Weighted average by Cap.	-53.37x	8.36x	34.31x	2.21%