Cuscapi Berhad

RM 0.04As of Sun 8 Nov 2026, 12:00 UTC

KLSE:CUSCAPI—

Country Malaysia

PE (Fwd) •••

TSR 10Y CAGR (10.38%)

Div yield —

ROE 7.12%

Prepackaged Software

Beta (5Y) 0.53

PE TTM 9.313

TSR TTM (72.41%)

Mkt cap RM 37.80M

ROIC 6.32%

SE Grade™

Value

Quality

Moat

Consensus

Reference

RM 0.0382

(4.39%)

(79.32%)

Hold 12|3|12|12|9

TTM

FYE 31 Dec MYR

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

1.345

RevenueRM M

6.748

7.414

7.824

8.380

8.974

9.846

10.45

11.23

12.13

12.80

1.490

7.36%

7.37%

54

15.85

Revenue growth%

6.07

3.39

1.26

0.40

0.40

3.22

6.16

3.47

4.44

2.27

11.83

3.47

3.30

18

28.10

Gross margin%

20.33

22.57

22.90

21.82

23.52

25.55

26.06

24.85

22.16

19.72

12.87

24.85

22.74

13

8.29

Operating margin%

8.27

7.62

9.43

12.01

9.64

8.02

9.12

10.83

7.95

5.51

28.79

8.02

8.70

89

6.81

Net margin%

13.52

13.33

14.76

14.20

12.14

9.83

10.16

7.73

9.11

11.75

8.88

9.83

11.95

25

16.03

P/E ratio (avg)x

16.10

16.65

15.74

17.88

19.46

21.71

22.63

22.04

25.17

27.09

37.50

22.63

20.58

33

20.70

EV/EBITx

26.00

28.24

30.55

29.63

32.71

34.60

35.31

38.06

42.26

43.09

16.02

38.06

33.66

67

19.12

FCF yield (avg)%

24.62

26.73

25.20

26.68

27.85

30.47

30.62

32.45

30.38

31.92

16.56

30.62

29.11

77

24.37

FCF margin%

19.28

18.44

18.14

20.98

20.82

18.96

20.20

20.99

18.14

17.60

28.99

18.96

19.12

27

0.188

FCF / Net incomex

1.095

1.105

1.001

1.070

1.128

1.089

0.987

0.926

1.000

0.995

1.008

0.995

1.035

81

24.45

ROIC%

14.53

16.51

14.97

13.94

11.81

12.74

11.17

13.22

16.01

17.30

7.97

13.22

14.23

71

23.79

Return on equity%

6.16

5.86

5.72

5.61

7.30

9.16

10.13

11.07

8.77

11.19

7.72

10.13

8.04

6

15.27

Return on assets%

3.99

2.94

5.24

6.60

7.07

7.60

4.95

4.76

5.08

4.75

18.23

4.95

5.01

67

—

EPSRM

—

—

—

—

—

—

—

—

—

—

—

5.40%

2.42%

—

10.10

EPS growth%

23.81

22.64

23.16

21.31

24.11

22.77

20.80

20.62

18.13

18.58

4.49

20.62

21.97

38

—

Bookvalue per shRM

—

—

—

—

—

—

—

—

—

0.01

—

10.18%

9.28%

—

—

FCF per shareRM

—

—

—

—

—

—

—

—

—

—

—

1.62%

2.80%

—

—

Dividend per shRM

—

—

—

—

—

—

—

—

—

—

—

4.82%

4.33%

—

17.51

Div yield (avg)%

24.13

21.99

20.18

22.01

24.56

23.34

24.24

22.52

21.26

22.41

21.67

22.52

22.47

63

21.26

Payout ratio%

28.13

25.33

26.51

27.33

25.26

24.13

25.03

26.55

25.71

23.94

17.96

25.03

25.52

10

0.946

Shares (diluted)B

0.945

1.007

1.038

0.885

0.962

0.852

0.872

0.797

0.805

0.741

0.973

(5.08%)

(2.38%)

59

21.41

Buyback yield%

23.16

22.98

24.88

21.91

20.44

21.13

23.43

22.93

24.56

22.11

10.51

22.93

22.96

57

1.322

D/E ratiox

1.746

1.873

1.833

1.855

2.213

2.569

2.654

3.137

3.172

3.448

0.599

3.137

2.391

94

11.56

Enterprise valueRM M

5.219

5.386

6.525

6.617

7.075

7.976

8.591

9.322

10.66

11.76

1.460

10.69%

9.85%

28

7.297

LT debtRM M

4.105

4.258

4.244

3.925

3.865

3.901

3.884

3.962

3.588

3.478

4.670

(2.09%)

(2.23%)

35

Peers (US$9.317M)

Cap (US$)

PE

Securemetric Berhad

11.38M

26.67x

EA Holdings Berhad

7.952M

9.363x

TFP Group Berhad

7.264M

—

Cranes Software…

9.320M

—

Capital

TTM

5Y

10Y

Leveragex

0.538

0.370

0.307

EBIT/Intx

0.313

0.885

0.681

Own earn%

447.64

(14.26)

(14.19)

Sh yield%

38.91

45.46

45.03

Owners

Insiders/Inst%

0.26

53.02

Short interest%

1.97

SBC / revenue%

1.07

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

16

Op margin range%

6–12

$1 testx

—

Incr. ROIC%

7

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

RM 12.80M

7.37%

1.00×

Cost of revenue

RM 8.563M

7.18%

0.98×

Operating expenses

RM 2.922M

7.42%

1.00×