Valuation Karex

Stocks

Delayed BURSA MALAYSIA 06:33:13 03/11/2026 +04			5-day change	1st Jan Change
0.4200 ^MYR	+1.20%		+6.33%	-40.43%

08-27	Karex Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-27	Karex Berhad Announces Single Tier Interim Dividend for the Financial Year Ended 30 June 2026, Payable on 28 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	389.8	600.5	848	758.5	505.7	437.2	-	-
Change	-	54.05%	41.23%	-10.56%	-33.33%	-13.54%	-	-
Enterprise Value (EV) ¹	389.8	600.5	947	758.5	505.7	373.1	374	368.1
Change	-	54.05%	57.71%	-19.91%	-33.33%	-26.22%	0.24%	-1.58%
P/E	-62.7x	57.6x	36.1x	3,600x	1,600x	23.1x	13.2x	10.5x
PBR	0.86x	-	1.75x	1.64x	1.14x	0.96x	0.92x	0.88x
PEG	-	-0x	0x	-36.3x	32x	0x	0.2x	0.4x
Capitalization / Revenue	0.92x	-	1.67x	1.52x	1.09x	0.85x	0.77x	0.71x
EV / Revenue	0.92x	-	1.86x	1.52x	1.09x	0.72x	0.66x	0.6x
EV / EBITDA	19.8x	-	14.7x	22.6x	13.6x	5.4x	4.28x	3.72x
EV / EBIT	-136x	-	22.4x	96x	57.8x	11x	7.64x	5.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.015	-	0.01	0.00933	0.014	0.0225
Rate of return	-	-	1.86%	-	2.08%	2.25%	3.37%	5.42%
EPS ²	-0.0059	0.0099	0.0223	0.0002	0.0003	0.018	0.0315	0.0395
Distribution rate	-	-	67.3%	-	3,333%	51.8%	44.4%	57%
Net sales ¹	421.6	-	507.8	498.4	462.4	515.2	564.2	615.6
EBITDA ¹	19.69	-	64.51	33.56	37.05	69.1	87.4	99.05
EBIT ¹	-2.863	-	42.34	7.905	8.744	33.93	48.97	63.9
Net income ¹	-6.191	10.48	23.44	0.208	0.291	19.2	33.3	42.45
Net Debt ¹	-	-	99	-	-	-64.1	-63.2	-69.1
Reference price ²	0.3700	0.5700	0.8050	0.7200	0.4800	0.4150	0.4150	0.4150
Nbr of stocks (in thousands)	1,053,461	1,053,461	1,053,461	1,053,461	1,053,461	1,053,461	-	-
Announcement Date	29/08/22	28/08/23	23/08/24	28/08/25	27/08/26	-	-	-

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.($)
KAREX	-138.33x	-	-	3.01%	108M
PROCTER & GAMBLE COMPANY	23.65x	4.46x	16.33x	2.72%	374B
L'ORÉAL	33.35x	5.05x	21x	1.76%	260B
UNILEVER PLC	19.06x	2.88x	12.73x	3.3%	140B
COLGATE-PALMOLIVE COMPANY	26.11x	3.85x	16.12x	2.19%	75.75B
GALDERMA GROUP AG	61.17x	8.67x	33.45x	0.25%	54.59B
HINDUSTAN UNILEVER LIMITED	38.78x	6.15x	27.05x	2.43%	46.14B
ESTEE LAUDER	37.21x	2.8x	15.57x	1.42%	39.52B
KIMBERLY-CLARK CORPORATION	16.93x	2.49x	11.53x	4.78%	35.9B
KAO CORPORATION	24.24x	1.77x	11.29x	2.08%	21.52B
Average	14.22x	4.24x	18.34x	2.4%	104.82B
Weighted average by Cap.	28.51x	4.46x	18.06x	2.39%