Valuation VSTECS

Stocks

Delayed BURSA MALAYSIA Other stock markets 11:59:17 16/06/2026 +03			5-day change	1st Jan Change
1.930 ^MYR	-2.03%		-2.53%	+42.96%

05-29	Vstecs Berhad Announces Appointment of Mr. Foo Lek Choong as Director, Effective June 1, 2026	CI
05-29	VSTECS Bhd appoints Foo Lek Choong as Executive Director	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442.7	417.2	470.7	1,440	1,444	2,064	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	42.96%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	2,064	2,064	2,064
Change	-	-5.76%	12.82%	206.06%	0.25%	42.96%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	17.5x	14.9x	12x
PBR	-	1.02x	1.03x	2.87x	2.52x	3.16x	2.77x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.9x	0.9x	0.5x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.44x	0.36x	-
EV / Revenue	-	0x	0x	0x	0x	0.44x	0.36x	-
EV / EBITDA	-	0x	0x	0x	0x	13.6x	11.2x	-
EV / EBIT	-	0x	0x	0x	0x	13.7x	11.2x	-
EV / FCF	-	-	-	-	-0x	59x	48x	-
FCF Yield	-	-	-	-	-1.49%	1.7%	2.08%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	1.88%	2.21%	2.75%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1103	0.1297	0.161
Distribution rate	-	37.1%	34.9%	-	24.7%	32.9%	32.9%	32.9%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,652	5,768	-
EBITDA ¹	-	79.51	82.42	89.95	124.1	152	184.5	-
EBIT ¹	-	76.61	79.28	86.53	119.7	151.2	184	-
Net income ¹	54.99	59.68	67.43	70.57	98.18	118.1	138.7	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.930	1.930	1.930
Nbr of stocks (in thousands)	1,071,004	1,069,666	1,069,666	1,069,666	1,069,666	1,069,666	-	-
Announcement Date	2/22/22 A	2/21/23 A	2/27/24 A	2/26/25 A	2/27/26 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.($)
VSTECS	17.49x	-	-	1.88%	507M
DELL TECHNOLOGIES INC.	23.44x	1.64x	14.97x	0.61%	262B
SEAGATE TECHNOLOGY HOLDINGS PLC	78.74x	19.53x	53.37x	0.28%	233B
HEWLETT PACKARD ENTERPRISE COMPANY	21.95x	1.75x	9.18x	1.18%	64.06B
LENOVO GROUP LIMITED	24.77x	0.47x	9.13x	1.62%	40.32B
ASIA VITAL COMPONENTS CO., LTD.	25.19x	4.02x	15.88x	1.62%	29.47B
TD SYNNEX CORPORATION	20.82x	0.36x	10.74x	0.69%	22.68B
HP INC.	10.72x	0.47x	5.81x	4.94%	22.21B
KING SLIDE WORKS CO., LTD.	37.4x	21.2x	30.77x	1.26%	20.09B
ASUSTEK COMPUTER INC.	14.41x	0.57x	11.27x	4.96%	18.63B
Average	27.49x	5.56x	17.90x	1.9%	71.32B
Weighted average by Cap.	41.22x	7.99x	26.66x	0.92%