Valuation InNature

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 16:50:01 30/07/2026 HKT			5-day change	1st Jan Change
0.1550 ^MYR	-3.12%		-3.12%	-6.06%

06-03	InNature Berhad Announces Retirement of Miss Molly Fong Hui Sain as Executive Director, Effective June 3, 2026	CI
05-29	InNature Berhad Provides Earnings Guidance for the Full Year 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	11/5/21	29/4/22	28/4/23	30/4/24	30/4/25	30/4/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INNATURE	-	-	-	-	27.62M
CK HUTCHISON HOLDINGS LIMITED	8.31x	0.79x	6.94x	3.7%	35.43B
ULTA BEAUTY, INC.	17.65x	1.63x	10.91x	-.--%	21.84B
PUIG BRANDS SA	14.8x	1.92x	9.26x	2.66%	10.49B
BATH & BODY WORKS, INC.	6.8x	0.94x	5.43x	4.12%	3.97B
POYA INTERNATIONAL CO., LTD.	21.4x	2.58x	9.89x	4.43%	2.37B
DOUGLAS AG	42.47x	0.68x	4.56x	-.--%	980M
THE BEAUTY TECH GROUP PLC	15.86x	1.84x	6.9x	-.--%	499M
THE HONEST COMPANY, INC.	135.16x	0.96x	13.84x	-.--%	412M
SA SA INTERNATIONAL HOLDINGS LIMITED	10.25x	0.49x	6.15x	6.72%	368M
Average	30.30x	1.31x	8.21x	2.4%	7.64B
Weighted average by Cap.	13.38x	1.25x	8.41x	2.47%