Valuation VSTECS

Stocks

Delayed BURSA MALAYSIA Other stock markets 04:33:22 19/06/2026 +03			5-day change	1st Jan Change
1.890 ^MYR	+1.61%		-3.11%	+38.52%

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	1,990	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	37.78%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,990	1,990	1,990
Change	-	-5.76%	12.82%	206.06%	0.25%	37.78%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	16.9x	14.3x	11.6x
PBR	-	1.02x	1.03x	2.87x	2.52x	3.05x	2.67x	-
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.8x	0.5x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.43x	0.34x	-
EV / Revenue	-	0x	0x	0x	0x	0.43x	0.34x	-
EV / EBITDA	-	0x	0x	0x	0x	13.1x	10.8x	-
EV / EBIT	-	0x	0x	0x	0x	13.2x	10.8x	-
EV / FCF	-	-	-	-	-0x	56.8x	46.3x	-
FCF Yield	-	-	-	-	-1.49%	1.76%	2.16%	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0363	0.0427	0.053
Rate of return	-	5.3%	5%	-	1.68%	1.95%	2.29%	2.85%
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	1.860	1.860	1.860
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.	24.32x	1.7x	15.5x	0.59%	272B
SEAGATE TECHNOLOGY HOLDINGS PLC	81.39x	20.18x	55.15x	0.27%	241B
HEWLETT PACKARD ENTERPRISE COMPANY	21.87x	1.74x	9.16x	1.18%	63.83B
LENOVO GROUP LIMITED	24.2x	0.46x	8.9x	1.66%	39.39B
ASIA VITAL COMPONENTS CO., LTD.	25.14x	4.01x	15.84x	1.62%	29.34B
TD SYNNEX CORPORATION	20.94x	0.36x	10.81x	0.68%	22.82B
HP INC.	10.23x	0.46x	5.6x	5.18%	21.2B
KING SLIDE WORKS CO., LTD.	37.23x	21.1x	30.62x	1.26%	19.96B
ASUSTEK COMPUTER INC.	14.63x	0.58x	11.47x	4.88%	18.87B
Average	27.74x	5.62x	18.12x	1.92%	72.89B
Weighted average by Cap.	42.60x	8.28x	27.61x	0.9%