Valuation Karex

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:50:03 23/07/2026 +04			5-day change	1st Jan Change
0.5000 ^MYR	-5.66%		+6.38%	-29.08%

05-25	Karex Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI
05-25	Karex Bhd posts Q3 loss attributable 6.4 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	558.3	389.8	600.5	848	758.5	558.3	-	-
Change	-	-30.19%	54.05%	41.23%	-10.56%	-26.39%	-	-
Enterprise Value (EV)	558.3	389.8	600.5	947	758.5	558.3	558.3	558.3
Change	-	-30.19%	54.05%	57.71%	-19.91%	-26.39%	0%	0%
P/E	-530x	-62.7x	57.6x	36.1x	3,600x	-177x	25.2x	15.4x
PBR	1.2x	0.86x	-	1.75x	1.64x	1.22x	1.19x	1.09x
PEG	-	-0x	-0x	0x	-36.3x	0x	-0x	0.2x
Capitalization / Revenue	1.33x	0.92x	-	1.67x	1.52x	1.16x	1.04x	0.94x
EV / Revenue	0x	0x	-	0x	0x	1.16x	1.04x	0.94x
EV / EBITDA	0x	0x	-	0x	0x	16.7x	8.03x	6.32x
EV / EBIT	0x	-0x	-	0x	0x	104x	16.2x	10.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.015	-	0.0103	0.00867	0.007
Rate of return	-	-	-	1.86%	-	1.95%	1.64%	1.32%
EPS ²	-0.001	-0.0059	0.0099	0.0223	0.0002	-0.003	0.021	0.0345
Distribution rate	-	-	-	67.3%	-	-344%	41.3%	20.3%
Net sales ¹	419.8	421.6	-	507.8	498.4	482.8	535.7	596.2
EBITDA ¹	27.74	19.69	-	64.51	33.56	33.4	69.5	88.4
EBIT ¹	1.944	-2.863	-	42.34	7.905	5.35	34.5	54.4
Net income ¹	-1.02	-6.191	10.48	23.44	0.208	-5.82	22.85	36.55
Net Debt	-	-	-	99	-	-	-	-
Reference price ²	0.5300	0.3700	0.5700	0.8050	0.7200	0.5300	0.5300	0.5300
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	29/09/21	29/08/22	28/08/23	23/08/24	28/08/25	-	-	-