Valuation Scientex

Stocks

Market Closed - BURSA MALAYSIA 12:50:02 29/10/2026 +04			5-day change	1st Jan Change
3.570 ^MYR	+0.85%		+2.29%	+2.00%

10-06	Scientex to Buy 14 Land Parcels for MYR580 Million	MT
09-30	Scientex to Buy 70% Stake in Chinese Packaging Products Maker	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,482	5,320	5,522	6,577	5,073	5,509	-	-
Change	-	-17.92%	3.79%	19.12%	-22.87%	8.59%	-	-
Enterprise Value (EV) ¹	7,366	6,306	6,199	6,577	5,073	7,455	7,233	7,287
Change	-	-14.39%	-1.69%	6.1%	-22.87%	46.94%	-0.07%	0.75%
P/E	14.2x	13x	12.6x	12.1x	9.55x	9.28x	8.46x	7.95x
PBR	2.24x	1.72x	1.63x	1.74x	1.23x	1.28x	1.11x	1x
PEG	-	-1.2x	1.83x	0.5x	-3.29x	0.6x	0.8x	1.23x
Capitalization / Revenue	1.77x	1.33x	1.35x	1.47x	1.12x	1.2x	1.1x	1.05x
EV / Revenue	2.01x	1.58x	1.52x	1.47x	1.12x	1.55x	1.44x	1.38x
EV / EBITDA	10.4x	9.39x	8.69x	7.57x	5.77x	7.29x	6.93x	6.67x
EV / EBIT	12.3x	11.2x	10.5x	8.93x	6.84x	8.46x	8.17x	7.72x
EV / FCF	11.9x	11.1x	9.08x	-	-	10.1x	9.84x	9.24x
FCF Yield	8.39%	8.97%	11%	-	-	9.88%	10.2%	10.8%
Dividend per Share ²	0.09	0.09	0.1	0.12	0.12	0.12	0.1362	0.1403
Rate of return	2.15%	2.62%	2.81%	2.83%	3.68%	3.24%	3.85%	3.96%
EPS ²	0.295	0.2643	0.2825	0.3515	0.3413	0.3985	0.4185	0.4455
Distribution rate	30.5%	34.1%	35.4%	34.1%	35.2%	30.1%	32.5%	31.5%
Net sales ¹	3,656	3,985	4,077	4,476	4,518	4,813	5,011	5,268
EBITDA ¹	707.2	671.8	713.5	868.6	879.9	1,022	1,044	1,092
EBIT ¹	600.3	561	589.6	736.5	742.1	881.5	885	943.6
Net income ¹	457.2	409.9	438.1	545.2	530.8	620.2	644.1	683.4
Net Debt ¹	884.5	986.2	677.4	-	-	1,697	1,724	1,778
Reference price ²	4.180	3.430	3.560	4.240	3.260	3.540	3.540	3.540
Nbr of stocks (in thousands)	1,550,656	1,551,000	1,551,064	1,551,268	1,556,268	1,556,277	-	-
Announcement Date	29/09/21	29/09/22	20/09/23	24/09/24	17/09/25	09/09/26	-	-

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.($)
SCIENTEX	9.31x	1.47x	7.73x	3.77%	1.35B
AMCOR PLC	15.25x	1.41x	8.64x	5.69%	21.09B
BRAMBLES LIMITED	19.99x	3.13x	8.83x	3.07%	19.63B
BALL CORPORATION	18.13x	1.5x	10.33x	1.26%	16.75B
AVERY DENNISON CORPORATION	19x	1.83x	11.19x	2.18%	13.69B
CROWN HOLDINGS, INC.	15.85x	1.25x	8.28x	1.2%	12.42B
CCL INDUSTRIES INC.	18.81x	2.23x	10.59x	1.49%	11.78B
STORA ENSO OYJ	27.36x	1.07x	8x	2.89%	8.53B
APTARGROUP, INC.	23.93x	2.24x	10.8x	1.53%	8.09B
Average	18.62x	1.79x	9.38x	2.56%	12.59B
Weighted average by Cap.	18.84x	1.88x	9.49x	2.7%