|
Market Closed -
BURSA MALAYSIA
11:54:06 01/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 9.060 MYR | -1.84% |
|
+0.67% | +127.64% |
| 07-31 | Hong Leong Upgrades ViTrox to Buy from Hold; Price Target is MYR9.85 | MT |
| 07-30 | ViTrox Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: ViTrox Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,408 | 7,227 | 6,892 | 7,586 | 7,535 | 17,167 | - | - |
| Change | - | -23.18% | -4.64% | 10.08% | -0.67% | 127.83% | - | - |
| Enterprise Value (EV) 1 | 9,187 | 6,929 | 6,565 | 7,294 | 7,219 | 16,879 | 16,760 | 16,573 |
| Change | - | -24.58% | -5.25% | 11.1% | -1.03% | 133.83% | -0.7% | -1.12% |
| P/E | 27.7x | 39.5x | 54x | 84.2x | 56.7x | 54.9x | 45.5x | 38.6x |
| PBR | 6.61x | 8.26x | 7.19x | 7.45x | 6.65x | 12.5x | 10.6x | 8.77x |
| PEG | - | -0.9x | -1.8x | -2.9x | 1.2x | 0x | 2.2x | 2.2x |
| Capitalization / Revenue | 13.8x | 9.63x | 12x | 13.7x | 8.94x | 12.2x | 10.7x | 9.19x |
| EV / Revenue | 13.5x | 9.24x | 11.4x | 13.2x | 8.56x | 12x | 10.4x | 8.87x |
| EV / EBITDA | 51.3x | 34.2x | 49.4x | 82.1x | 44.6x | 45.5x | 39x | 33.5x |
| EV / EBIT | 53.2x | 35.7x | 54x | 95.9x | 49.2x | 47x | 40.5x | 34.5x |
| EV / FCF | 101x | 55.7x | 95.3x | 972x | 183x | -768x | 74.8x | 52.9x |
| FCF Yield | 0.99% | 1.8% | 1.05% | 0.1% | 0.55% | -0.13% | 1.34% | 1.89% |
| Dividend per Share 2 | 0.025 | 0.0208 | - | 0.012 | 0.0181 | 0.0452 | 0.0611 | 0.0695 |
| Rate of return | 0.5% | 0.54% | - | 0.3% | 0.45% | 0.5% | 0.67% | 0.77% |
| EPS 2 | 0.1796 | 0.0968 | 0.0674 | 0.0476 | 0.0702 | 0.165 | 0.1992 | 0.2349 |
| Distribution rate | 13.9% | 21.4% | - | 25.2% | 25.8% | 27.4% | 30.7% | 29.6% |
| Net sales 1 | 680.1 | 750.2 | 574.9 | 552.3 | 843.1 | 1,403 | 1,607 | 1,868 |
| EBITDA 1 | 179.1 | 202.8 | 132.8 | 88.85 | 162 | 371.1 | 429.5 | 494.9 |
| EBIT 1 | 172.5 | 194.3 | 121.7 | 76.03 | 146.8 | 359.1 | 413.3 | 481 |
| Net income 1 | 169.7 | 200.8 | 128.3 | 90.36 | 133.2 | 312.4 | 377.4 | 444.9 |
| Net Debt 1 | -220.8 | -297.8 | -326.6 | -292.3 | -316.6 | -288.3 | -407.3 | -594.3 |
| Reference price 2 | 4.980 | 3.825 | 3.645 | 4.010 | 3.980 | 9.060 | 9.060 | 9.060 |
| Nbr of stocks (in thousands) | 1,889,069 | 1,889,312 | 1,890,703 | 1,891,835 | 1,893,238 | 1,894,820 | - | - |
| Announcement Date | 2/24/22 A | 2/23/23 A | 2/22/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 55.94x | 12.26x | 46.35x | 0.49% | 4.34B | |
| 22.14x | 12.59x | 19.07x | 0.34% | 5,331B | |
| 22.4x | 10.99x | 14.89x | 1.13% | 1,967B | |
| 41.02x | 16.85x | 24.79x | 0.71% | 1,762B | |
| 13.19x | 8.01x | 9.68x | 0.06% | 1,083B | |
| 4.79x | 2.98x | 3.58x | 0.22% | 891B | |
| 82.16x | 14.88x | 55.92x | -.--% | 768B | |
| -38.8x | 7.83x | 21.77x | -.--% | 470B | |
| 192.49x | 41.98x | 85.59x | -.--% | 258B | |
| Average | 43.92x | 14.26x | 31.29x | 0.33% | 1,393B | |
| Weighted average by Cap. | 27.74x | 12.43x | 21.05x | 0.44% |
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
- 0097 Stock
- Valuation ViTrox Corporation
Select your edition
All financial news and data tailored to specific country editions
