Valuation InNature

Stocks

Market Closed - BURSA MALAYSIA 03:50:01 2026-11-13 am EST			5-day change	1st Jan Change
0.1350 ^MYR	+8.00%		+8.00%	-18.18%

Aug. 20	InNature Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jun. 03	InNature Berhad Announces Retirement of Miss Molly Fong Hui Sain as Executive Director, Effective June 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	374.1	476.5	412.9	257.6	137.6	116.5
Change	-	27.36%	-13.33%	-37.61%	-46.58%	-15.38%
Enterprise Value (EV) ¹	343.6	443.6	374.8	240.3	115.3	115.7
Change	-	29.09%	-15.5%	-35.89%	-52.03%	0.41%
P/E	18.3x	31.7x	19.4x	24.5x	17.9x	15.5x
PBR	2.7x	3.31x	2.78x	1.77x	1.03x	0.89x
PEG	-	-1.2x	0.5x	-0.5x	-0.7x	-6.68x
Capitalization / Revenue	2.41x	3.61x	2.76x	1.9x	1.03x	0.83x
EV / Revenue	2.21x	3.36x	2.51x	1.78x	0.86x	0.83x
EV / EBITDA	9.94x	17.8x	11.8x	13.7x	7.05x	8.02x
EV / EBIT	11.9x	22.8x	13.6x	18.3x	10.1x	12.3x
EV / FCF	10.5x	21.5x	12.4x	18.4x	2.85x	5.4x
FCF Yield	9.57%	4.64%	8.05%	5.44%	35.1%	18.5%
Dividend per Share ²	0.02	0.02	0.03	0.01	0.01	0.01
Rate of return	3.77%	2.96%	5.13%	2.74%	5.13%	6.06%
EPS ²	0.029	0.0213	0.0302	0.0149	0.0109	0.0107
Distribution rate	69%	93.8%	99.3%	67.2%	91.7%	93.9%
Net sales ¹	155.4	131.9	149.4	135.3	134	139.9
EBITDA ¹	34.57	24.91	31.87	17.5	16.35	14.43
EBIT ¹	28.98	19.49	27.57	13.1	11.44	9.433
Net income ¹	20.18	15.05	21.34	10.5	7.699	7.52
Net Debt ¹	-30.5	-32.91	-38.12	-17.34	-22.38	-0.728
Reference price ²	0.5300	0.6750	0.5850	0.3650	0.1950	0.1650
Nbr of stocks (in thousands)	705,881	705,881	705,881	705,881	705,881	705,881
Announcement Date	5/11/21	4/29/22	4/28/23	4/30/24	4/30/25	4/30/26

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.($)
INNATURE	-	-	-	-	23.32M
CK HUTCHISON HOLDINGS LIMITED	6.88x	1.18x	6.4x	3.81%	33.56B
ULTA BEAUTY, INC.	22.82x	2.1x	13.99x	-.--%	28.25B
POP MART INTERNATIONAL GROUP LIMITED	17.91x	4.38x	10.62x	1.49%	23.78B
TRACTOR SUPPLY COMPANY	19.39x	1.29x	10.9x	2.65%	18.9B
AMER SPORTS, INC.	24.41x	2.15x	11.05x	-.--%	17.42B
DICK'S SPORTING GOODS, INC.	12.74x	0.64x	6.64x	3.32%	13.31B
PUIG BRANDS SA	18.29x	2.34x	11.29x	2.18%	12.68B
CHEWY, INC.	29.25x	0.62x	9.25x	-.--%	9.05B
SANRIO COMPANY, LTD.	20.93x	5.16x	12.76x	1.48%	8.42B
Average	19.18x	2.21x	10.32x	1.66%	17B
Weighted average by Cap.	17.75x	2.13x	10.18x	1.8%