Valuation A-Rank

Stocks

Delayed BURSA MALAYSIA Other stock markets 11:13:07 2026-07-21 pm EDT			5-day change	1st Jan Change
0.3700 ^MYR	-2.63%		-5.13%	-8.64%

Jun. 23	A-Rank Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended April 30, 2026	CI
Mar. 26	A-Rank Berhad Reports Earnings Results for the Second Quarter and Six Months Ended January 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2020	2021	2022	2023	2024	2025
Market Cap ¹	73.12	100.7	92.54	92.95	95.63	76.86
Change	-	37.78%	-8.14%	0.45%	2.88%	-19.63%
Enterprise Value (EV) ¹	82.35	169.2	158.4	175.5	156.7	133
Change	-	105.5%	-6.41%	10.81%	-10.71%	-15.11%
P/E	9.51x	9.7x	4.89x	6.53x	6.43x	6.65x
PBR	0.53x	0.7x	0.57x	0.54x	0.52x	0.4x
PEG	-	0.3x	0.1x	-0.3x	1.42x	-0.3x
Capitalization / Revenue	0.17x	0.18x	0.12x	0.14x	0.13x	0.13x
EV / Revenue	0.2x	0.3x	0.2x	0.27x	0.22x	0.23x
EV / EBITDA	7.3x	9.23x	5.56x	9.56x	6.86x	5.77x
EV / EBIT	13.2x	12.4x	6.47x	12.3x	8.59x	7.25x
EV / FCF	-2.31x	-2.9x	31.1x	-11.1x	7.49x	17.5x
FCF Yield	-43.3%	-34.4%	3.21%	-9.04%	13.3%	5.71%
Dividend per Share ²	0.02	0.0225	0.0275	0.025	0.025	0.0225
Rate of return	4.65%	3.88%	5.29%	4.81%	4.67%	5.23%
EPS ²	0.0452	0.0598	0.1064	0.0796	0.0832	0.0647
Distribution rate	44.2%	37.6%	25.8%	31.4%	30%	34.8%
Net sales ¹	418.8	563.4	777.9	647.4	713.9	580.2
EBITDA ¹	11.27	18.33	28.51	18.36	22.85	23.06
EBIT ¹	6.259	13.62	24.48	14.29	18.24	18.35
Net income ¹	7.684	10.3	18.66	13.97	15.35	11.92
Net Debt ¹	9.232	68.48	65.83	82.54	61.06	56.16
Reference price ²	0.4300	0.5800	0.5200	0.5200	0.5350	0.4300
Nbr of stocks (in thousands)	170,040	173,695	177,962	178,755	178,755	178,755
Announcement Date	11/6/20	11/5/21	11/4/22	11/3/23	11/4/24	11/10/25

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.($)
A-RANK	-	-	-	-	16.6M
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	7.65x	1.29x	4.73x	-	36.18B
ALUMINUM CORPORATION OF CHINA LIMITED	5.35x	0.6x	2.61x	7.33%	21.9B
HINDALCO INDUSTRIES LIMITED	9.21x	0.87x	6.54x	0.57%	21.82B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.43x	-	-	3.76%	12.29B
ALCOA CORPORATION	7.32x	0.81x	3.94x	0.92%	11.47B
TIANSHAN ALUMINUM GROUP CO.,LTD	7.01x	1.47x	4.33x	7.85%	8.47B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.62x	1.16x	3.62x	7.35%	8.31B
NATIONAL ALUMINIUM COMPANY LIMITED	11.25x	3.16x	7.01x	3.04%	6.53B
CHUANGXIN INDUSTRIES HOLDINGS LIMITED	6.08x	1.71x	4.34x	7.74%	4.3B
Average	7.55x	1.38x	4.64x	4.82%	13.13B
Weighted average by Cap.	7.50x	1.16x	4.60x	4.32%