Valuation InNature

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:20:01 03/07/2026 pm IST			5-day change	1st Jan Change
0.1650 ^MYR	-2.94%		+6.45%	-

03/06	InNature Berhad Announces Retirement of Miss Molly Fong Hui Sain as Executive Director, Effective June 3, 2026	CI
29/05	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)	7,05,881	7,05,881	7,05,881	7,05,881	7,05,881	7,05,881
Announcement Date	11/05/21	29/04/22	28/04/23	30/04/24	30/04/25	30/04/26

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	-	-	-	-	2.86Cr
CK HUTCHISON HOLDINGS LIMITED	8.24x	0.73x	6.34x	4.04%	3.2TCr
ULTA BEAUTY, INC.	16.04x	1.48x	9.9x	-.--%	1.98TCr
PUIG BRANDS SA	15.32x	1.98x	9.55x	2.57%	1.09TCr
BATH & BODY WORKS, INC.	7.59x	1.01x	5.85x	3.71%	442.63Cr
MAO GEPING COSMETICS CO., LTD.	15.52x	3.15x	9.82x	2.63%	351.55Cr
POYA INTERNATIONAL CO., LTD.	21.43x	2.72x	10.76x	4.19%	240.14Cr
HONASA CONSUMER LIMITED	82.37x	6.13x	65.91x	0.17%	157.79Cr
DOUGLAS AG	17.37x	0.69x	4.6x	-.--%	102.86Cr
THE BEAUTY TECH GROUP PLC	17.9x	1.9x	7.39x	-.--%	49Cr
Average	22.42x	2.20x	14.46x	1.92%	762.51Cr
Weighted average by Cap.	13.72x	1.41x	9.21x	2.54%