Valuation VSTECS

Stocks

Delayed BURSA MALAYSIA 05:50:25 10/11/2026 +03			5-day change	1st Jan Change
1.400 ^MYR	+2.94%		-2.10%	+3.70%

10-28	Skyform acquires 75% stake in I.S.A. Technologies Sdn. Bhd. from VSTECS Berhad, Alvin Yuen Tai Keng, Lim Fun Jin, Yong Keong Tuck and Tan Wai Ho for MYR 91.4 million.	CI
09-01	Skyform entered into share purchase agreement to acquire 75% stake in I.S.A. Technologies Sdn. Bhd. from VSTECS Berhad, Alvin Yuen Tai Keng, Lim Fun Jin, Yong Keong Tuck and Tan Wai Ho for MYR 91.4 million.	CI

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	1,455	-	-
Change	-	-5.76%	12.82%	206.06%	0.25%	0.74%	-	-
Enterprise Value (EV)	442.7	417.2	470.7	1,440	1,444	1,455	1,455	1,455
Change	-	-5.76%	12.82%	206.06%	0.25%	0.74%	0%	0%
P/E	8.05x	7.01x	6.98x	20.4x	14.7x	12.8x	11.3x	9.53x
PBR	-	1.02x	1.03x	2.87x	2.52x	2.25x	1.97x	1.7x
PEG	-	0.83x	0.5x	4.28x	0.4x	0.8x	0.9x	0.5x
Capitalization / Revenue	-	0.15x	0.17x	0.5x	0.4x	0.33x	0.28x	0.23x
EV / Revenue	-	0x	0x	0x	0x	0.33x	0.28x	0.23x
EV / EBITDA	-	0x	0x	0x	0x	9.92x	8.55x	7.15x
EV / EBIT	-	0x	0x	0x	0x	9.97x	8.54x	7.14x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0207	0.022	-	0.0227	0.0345	0.0395	0.0465
Rate of return	-	5.3%	5%	-	1.68%	2.54%	2.9%	3.42%
EPS ²	0.0513	0.0557	0.063	0.066	0.0917	0.1063	0.1203	0.1427
Distribution rate	-	37.1%	34.9%	-	24.7%	32.4%	32.8%	32.6%
Net sales ¹	-	2,771	2,727	2,902	3,597	4,343	5,169	6,290
EBITDA ¹	-	79.51	82.42	89.95	124.1	146.6	170.1	203.4
EBIT ¹	-	76.61	79.28	86.53	119.7	145.9	170.4	203.9
Net income ¹	54.99	59.68	67.43	70.57	98.18	113.7	129.3	152.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.413	0.390	0.440	1.347	1.350	1.360	1.360	1.360
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VSTECS	12.79x	-	-	2.54%	358M
DELL TECHNOLOGIES INC.	13.6x	1.17x	9.21x	0.77%	209B
SANDISK CORPORATION	3.6x	1.99x	2.46x	-.--%	119B
SEAGATE TECHNOLOGY HOLDINGS PLC	11.65x	4.99x	8.92x	0.65%	106B
WESTERN DIGITAL CORPORATION	10.85x	4.46x	7.95x	0.25%	98.74B
HEWLETT PACKARD ENTERPRISE COMPANY	16.03x	1.57x	8.02x	1.26%	59.43B
QUANTA COMPUTER INC.	10.83x	0.33x	9.44x	6.55%	34.15B
NETAPP, INC.	21.8x	3.87x	11.67x	1.24%	33.23B
EVERPURE, INC.	99.24x	6.06x	26.71x	-.--%	32.24B
LENOVO GROUP LIMITED	11.89x	0.24x	4.74x	2.82%	29.76B
Average	21.23x	2.74x	9.90x	1.61%	72B
Weighted average by Cap.	15.49x	2.61x	8.51x	0.94%