Valuation Can-One

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:50:02 10/07/2026 +04			5-day change	1st Jan Change
1.510 ^MYR	0.00%		-0.66%	-13.71%

06-24	Can-One Berhad Approves First and Final Single-Tier Dividend for Financial Year Ended 31 December 2025	CI
05-18	Can-One Berhad Reports Property, Plant and Equipment Writen Off for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	536.1	709	647.6	466.9	442	336.3
Change	-	32.26%	-8.67%	-27.89%	-5.35%	-23.91%
Enterprise Value (EV) ¹	1,609	1,940	1,861	1,838	1,882	1,978
Change	-	20.6%	-4.07%	-1.24%	2.37%	5.09%
P/E	7.02x	-13.4x	7.07x	14x	-22.5x	-12.6x
PBR	0.3x	0.41x	0.35x	0.25x	0.24x	0.2x
PEG	-	0x	-0x	-0.2x	0x	-0.4x
Capitalization / Revenue	0.21x	0.26x	0.2x	0.15x	0.14x	0.11x
EV / Revenue	0.64x	0.72x	0.59x	0.6x	0.59x	0.62x
EV / EBITDA	8.65x	5.67x	6.15x	7.28x	6.61x	6.69x
EV / EBIT	23.8x	9.53x	10.7x	16.6x	17.1x	16.7x
EV / FCF	-18.2x	-16.8x	15.6x	-21.2x	67.5x	-10x
FCF Yield	-5.49%	-5.96%	6.43%	-4.72%	1.48%	-9.99%
Dividend per Share ²	0.04	0.04	0.04	0.04	0.04	0.04
Rate of return	1.43%	1.08%	1.19%	1.65%	1.74%	2.29%
EPS ²	0.3977	-0.2751	0.477	0.1738	-0.1024	-0.1387
Distribution rate	10.1%	-14.5%	8.39%	23%	-39.1%	-28.8%
Net sales ¹	2,530	2,693	3,167	3,054	3,193	3,191
EBITDA ¹	186	342.5	302.7	252.6	284.6	295.7
EBIT ¹	67.59	203.7	174.7	110.9	109.8	118.4
Net income ¹	76.42	-52.86	91.65	33.4	-19.68	-26.66
Net Debt ¹	1,073	1,231	1,214	1,371	1,440	1,641
Reference price ²	2.790	3.690	3.370	2.430	2.300	1.750
Nbr of stocks (in thousands)	192,153	192,153	192,153	192,153	192,153	192,153
Announcement Date	28/04/21	28/04/22	28/04/23	30/04/24	29/04/25	28/04/26

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.($)
CAN-ONE	-	-	-	-	71.15M
BALL CORPORATION	17.1x	1.51x	10.17x	1.33%	16.1B
AVERY DENNISON CORPORATION	16.51x	1.66x	10.17x	2.48%	12.02B
CROWN HOLDINGS, INC.	15.18x	1.3x	8.25x	1.28%	12.1B
CCL INDUSTRIES INC.	17.76x	2.1x	10.04x	1.62%	10.86B
STORA ENSO OYJ	17.47x	1.12x	8.19x	3.04%	8.44B
SILGAN HOLDINGS INC.	13.39x	1.11x	7.58x	1.91%	4.72B
GREIF, INC.	12.96x	-	-	3.13%	3.63B
VISCOFAN, S.A.	15.7x	2.1x	9.03x	5.75%	2.86B
Average	15.76x	1.56x	9.06x	2.57%	7.87B
Weighted average by Cap.	16.30x	1.54x	9.32x	2.08%