V

ViTrox Corporation Bhd
KLSE:VITROX

Watchlist Manager
ViTrox Corporation Bhd
KLSE:VITROX
Watchlist
Price: 3.88 MYR Market Closed
Market Cap: 7.3B MYR
Have any thoughts about
ViTrox Corporation Bhd?
Write Note

Relative Value

The Relative Value of one VITROX stock under the Base Case scenario is 2.3 MYR. Compared to the current market price of 3.88 MYR, ViTrox Corporation Bhd is Overvalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VITROX Relative Value
Base Case
2.3 MYR
Overvaluation 41%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
9
Median 3Y
5.6
Median 5Y
7.2
Industry
3.1
Forward
13
vs History
0
vs Industry
11
Median 3Y
22.1
Median 5Y
32.2
Industry
25.2
Forward
61.8
vs History
vs Industry
2
Median 3Y
27.1
Median 5Y
33.2
Industry
16.3
vs History
vs Industry
5
Median 3Y
23.6
Median 5Y
37.8
Industry
21.1
vs History
23
vs Industry
7
Median 3Y
4.7
Median 5Y
5.5
Industry
2.2
vs History
17
vs Industry
8
Median 3Y
5.1
Median 5Y
6.8
Industry
3.1
Forward
12.5
vs History
vs Industry
36
Median 3Y
0
Median 5Y
0
Industry
10.2
vs History
1
vs Industry
14
Median 3Y
17.5
Median 5Y
27.4
Industry
15.1
Forward
53
vs History
0
vs Industry
14
Median 3Y
18.4
Median 5Y
29.3
Industry
19.5
Forward
60
vs History
vs Industry
2
Median 3Y
25.2
Median 5Y
31.2
Industry
15.4
vs History
vs Industry
44
Median 3Y
26.2
Median 5Y
34
Industry
19.6
vs History
31
vs Industry
6
Median 3Y
5.7
Median 5Y
7.2
Industry
2.1

Multiples Across Competitors

VITROX Competitors Multiples
ViTrox Corporation Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
ViTrox Corporation Bhd
KLSE:VITROX
7.3B MYR 13.5 79.6 57.9 64.9
US
Brooks Automation Inc
LSE:0HQ1
440.6B USD 671.2 -2 683.5 27 186.2 -6 037.3
NL
ASML Holding NV
AEX:ASML
269.8B EUR 10.6 36.4 27.6 31.1
US
Applied Materials Inc
NASDAQ:AMAT
134.9B USD 5 18.8 15.9 16.7
US
Lam Research Corp
NASDAQ:LRCX
92.7B USD 5.9 22.9 18.5 20
US
KLA Corp
NASDAQ:KLAC
84.3B USD 8.2 28.4 19.3 21.2
JP
Tokyo Electron Ltd
TSE:8035
10.7T JPY 5 22.8 15.7 17.3
JP
Advantest Corp
TSE:6857
6.4T JPY 10.6 60.2 37.2 44.5
CN
NAURA Technology Group Co Ltd
SZSE:002371
219.9B CNY 7.9 40.2 34.7 34.7
JP
Disco Corp
TSE:6146
4.5T JPY 12.5 42.9 26 27.9
NL
ASM International NV
AEX:ASM
27.8B EUR 10.1 50.4 30 37.9
P/E Multiple
Earnings Growth P/E to Growth
MY
V
ViTrox Corporation Bhd
KLSE:VITROX
Average P/E: 40.3
79.6
73%
1.1
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -2 683.5 N/A N/A
NL
ASML Holding NV
AEX:ASML
36.4
51%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
18.8
31%
0.6
US
Lam Research Corp
NASDAQ:LRCX
22.9
66%
0.3
US
KLA Corp
NASDAQ:KLAC
28.4
85%
0.3
JP
Tokyo Electron Ltd
TSE:8035
22.8
99%
0.2
JP
Advantest Corp
TSE:6857
60.2
231%
0.3
CN
NAURA Technology Group Co Ltd
SZSE:002371
40.2
149%
0.3
JP
Disco Corp
TSE:6146
42.9
109%
0.4
NL
ASM International NV
AEX:ASM
50.4
49%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
V
ViTrox Corporation Bhd
KLSE:VITROX
Average EV/EBITDA: 2 497.2
57.9
57%
1
US
B
Brooks Automation Inc
LSE:0HQ1
27 186.2
697%
39
NL
ASML Holding NV
AEX:ASML
27.6
39%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
15.9
31%
0.5
US
Lam Research Corp
NASDAQ:LRCX
18.5
58%
0.3
US
KLA Corp
NASDAQ:KLAC
19.3
50%
0.4
JP
Tokyo Electron Ltd
TSE:8035
15.7
99%
0.2
JP
Advantest Corp
TSE:6857
37.2
179%
0.2
CN
NAURA Technology Group Co Ltd
SZSE:002371
34.7
168%
0.2
JP
Disco Corp
TSE:6146
26
90%
0.3
NL
ASM International NV
AEX:ASM
30
79%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
V
ViTrox Corporation Bhd
KLSE:VITROX
Average EV/EBIT: 31.6
64.9
58%
1.1
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -6 037.3 N/A N/A
NL
ASML Holding NV
AEX:ASML
31.1
42%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
16.7
31%
0.5
US
Lam Research Corp
NASDAQ:LRCX
20
62%
0.3
US
KLA Corp
NASDAQ:KLAC
21.2
54%
0.4
JP
Tokyo Electron Ltd
TSE:8035
17.3
N/A N/A
JP
Advantest Corp
TSE:6857
44.5
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
34.7
140%
0.2
JP
Disco Corp
TSE:6146
27.9
N/A N/A
NL
ASM International NV
AEX:ASM
37.9
91%
0.4

See Also

Discover More
Back to Top