V

VS Industry Bhd
KLSE:VS

Watchlist Manager
VS Industry Bhd
KLSE:VS
Watchlist
Price: 0.475 MYR -3.06% Market Closed
Market Cap: 1.9B MYR

Relative Value

The Relative Value of one VS stock under the Base Case scenario is 1.147 MYR. Compared to the current market price of 0.475 MYR, VS Industry Bhd is Undervalued by 59%.

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.

VS Relative Value
Base Case
1.147 MYR
Undervaluation 59%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
64
Median 3Y
0.8
Median 5Y
0.9
Industry
2
Forward
0.4
vs History
6
vs Industry
43
Median 3Y
19
Median 5Y
20
Industry
25
Forward
14.6
vs History
71
vs Industry
37
Median 3Y
7.6
Median 5Y
7.7
Industry
16.6
vs History
61
vs Industry
30
Median 3Y
11.9
Median 5Y
11.9
Industry
22.7
vs History
95
vs Industry
52
Median 3Y
1.5
Median 5Y
1.7
Industry
2.4
vs History
95
vs Industry
62
Median 3Y
0.8
Median 5Y
0.9
Industry
2.2
Forward
0.4
vs History
90
vs Industry
34
Median 3Y
8.7
Median 5Y
9
Industry
8.5
vs History
95
vs Industry
43
Median 3Y
9.5
Median 5Y
10.2
Industry
16.8
Forward
5.2
vs History
20
vs Industry
39
Median 3Y
15
Median 5Y
15.4
Industry
21
Forward
8.8
vs History
71
vs Industry
35
Median 3Y
7.6
Median 5Y
8
Industry
16.7
vs History
57
vs Industry
21
Median 3Y
11.2
Median 5Y
7.1
Industry
19.9
vs History
95
vs Industry
47
Median 3Y
1.3
Median 5Y
1.4
Industry
1.9

Multiples Across Competitors

VS Competitors Multiples
VS Industry 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
VS Industry Bhd
KLSE:VS
1.8B MYR 0.5 49.8 7.4 17.3
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
1.2T CNY 1.5 38.6 35.1 35.1
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
3.3T TWD 0.4 17.1 13.2 18.5
CH
TE Connectivity Ltd
NYSE:TEL
69.7B USD 4 37.8 17.4 21.7
CA
Celestica Inc
TSX:CLS
52.4B CAD 3.3 52.7 38.6 46.2
US
Jabil Inc
NYSE:JBL
25.6B USD 0.8 36.4 11.6 17.3
SG
Flex Ltd
NASDAQ:FLEX
24.3B USD 0.9 27.7 12.6 18
KY
Fabrinet
NYSE:FN
17.5B USD 4.9 49.9 41.5 48.2
CN
Goertek Inc
SZSE:002241
100.3B CNY 1 34.5 35.1 35.1
TW
FIH Mobile Ltd
F:FW3
11.5B EUR 2.3 769.8 99.1 99.1
US
Fabrinet
SWB:FAN
9.2B EUR 3 30.9 24.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
V
VS Industry Bhd
KLSE:VS
Average EV/EBITDA: 30.5
7.4
28%
0.3
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
35.1
51%
0.7
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
13.2
19%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
17.4
11%
1.6
CA
Celestica Inc
TSX:CLS
38.6
37%
1
US
Jabil Inc
NYSE:JBL
11.6
15%
0.8
SG
Flex Ltd
NASDAQ:FLEX
12.6
13%
1
KY
Fabrinet
NYSE:FN
41.5
28%
1.5
CN
Goertek Inc
SZSE:002241
35.1
44%
0.8
TW
FIH Mobile Ltd
F:FW3
99.1
N/A N/A
US
F
Fabrinet
SWB:FAN
24.4
28%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
V
VS Industry Bhd
KLSE:VS
Average EV/EBIT: 35
17.3
50%
0.3
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
35.1
47%
0.7
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
18.5
23%
0.8
CH
TE Connectivity Ltd
NYSE:TEL
21.7
14%
1.5
CA
Celestica Inc
TSX:CLS
46.2
43%
1.1
US
Jabil Inc
NYSE:JBL
17.3
17%
1
SG
Flex Ltd
NASDAQ:FLEX
18
17%
1.1
KY
Fabrinet
NYSE:FN
48.2
28%
1.7
CN
Goertek Inc
SZSE:002241
35.1
25%
1.4
TW
FIH Mobile Ltd
F:FW3
99.1
N/A N/A
US
F
Fabrinet
SWB:FAN
28.4
28%
1