Company Valuation: Scientex

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,482 5,320 5,522 6,577 5,073 5,976 - -
Change - -17.92% 3.79% 19.12% -22.87% 17.79% - -
Enterprise Value (EV) 1 7,366 6,306 6,199 6,577 5,073 7,455 7,700 7,754
Change - -14.39% -1.69% 6.1% -22.87% 46.94% -0.06% 0.7%
P/E 14.2x 13x 12.6x 12.1x 9.55x 9.28x 9.26x 8.72x
PBR 2.24x 1.72x 1.63x 1.74x 1.23x 1.28x 1.2x 1.09x
PEG - -1.2x 1.83x 0.5x -3.29x 0.6x 1.02x 1.39x
Capitalization / Revenue 1.77x 1.33x 1.35x 1.47x 1.12x 1.2x 1.2x 1.13x
EV / Revenue 2.01x 1.58x 1.52x 1.47x 1.12x 1.55x 1.55x 1.47x
EV / EBITDA 10.4x 9.39x 8.69x 7.57x 5.77x 7.29x 7.62x 7.25x
EV / EBIT 12.3x 11.2x 10.5x 8.93x 6.84x 8.46x 8.7x 8.22x
EV / FCF 11.9x 11.1x 9.08x - - 10.1x 10.5x 9.83x
FCF Yield 8.39% 8.97% 11% - - 9.88% 9.55% 10.2%
Dividend per Share 2 0.09 0.09 0.1 0.12 0.12 0.12 0.1374 0.1453
Rate of return 2.15% 2.62% 2.81% 2.83% 3.68% 3.24% 3.58% 3.78%
EPS 2 0.295 0.2643 0.2825 0.3515 0.3413 0.3985 0.4145 0.4405
Distribution rate 30.5% 34.1% 35.4% 34.1% 35.2% 30.1% 33.1% 33%
Net sales 1 3,656 3,985 4,077 4,476 4,518 4,813 4,972 5,271
EBITDA 1 707.2 671.8 713.5 868.6 879.9 1,022 1,010 1,069
EBIT 1 600.3 561 589.6 736.5 742.1 881.5 885 943.6
Net income 1 457.2 409.9 438.1 545.2 530.8 620.2 636.2 677
Net Debt 1 884.5 986.2 677.4 - - 1,697 1,724 1,778
Reference price 2 4.180 3.430 3.560 4.240 3.260 3.840 3.840 3.840
Nbr of stocks (in thousands) 1,550,656 1,551,000 1,551,064 1,551,268 1,556,268 1,556,277 - -
Announcement Date 9/29/21 A 9/29/22 A 9/20/23 A 9/24/24 A 9/17/25 A 9/9/26 A - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.1x1.56x8.23x3.47% 1.47B
13.63x1.34x8.15x6.18% 19.55B
23.41x2.08x10.04x1.56% 7.94B
64.45x - - - 2.28B
14.32x1.14x7.69x2.75% 1.47B
10.42x - - - 1.41B
22.07x - - - 1.13B
Average 22.63x 1.53x 8.52x 3.49% 5.03B
Weighted average by Cap. 19.14x 1.53x 8.62x 4.68%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!