Valuation Karex

Stocks

Market Closed - BURSA MALAYSIA 07:50:02 28/10/26 pm AEDT			5-day change	1st Jan Change
0.4100 ^MYR	+3.80%		-2.38%	-41.84%

28/08	Karex Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
27/08	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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	558.3	389.8	600.5	848	758.5	431.9	-	-
Change	-	-30.19%	54.05%	41.23%	-10.56%	-43.06%	-	-
Enterprise Value (EV)	558.3	389.8	600.5	947	758.5	431.9	431.9	431.9
Change	-	-30.19%	54.05%	57.71%	-19.91%	-43.06%	0%	0%
P/E	-530x	-62.7x	57.6x	36.1x	3,600x	1,600x	22.8x	13x
PBR	1.2x	0.86x	-	1.75x	1.64x	1.14x	0.95x	0.91x
PEG	-	-0x	-0x	0x	-36.3x	32x	-0x	0.2x
Capitalization / Revenue	1.33x	0.92x	-	1.67x	1.52x	1.09x	0.84x	0.77x
EV / Revenue	0x	0x	-	0x	0x	0.89x	0.84x	0.77x
EV / EBITDA	0x	0x	-	0x	0x	12.9x	6.25x	4.94x
EV / EBIT	0x	-0x	-	0x	0x	80.7x	12.7x	8.82x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.015	-	0.01	0.00933	0.014
Rate of return	-	-	-	1.86%	-	2.08%	2.28%	3.41%
EPS ²	-0.001	-0.0059	0.0099	0.0223	0.0002	0.0003	0.018	0.0315
Distribution rate	-	-	-	67.3%	-	3,333%	51.8%	44.4%
Net sales ¹	419.8	421.6	-	507.8	498.4	462.4	515.2	564.2
EBITDA ¹	27.74	19.69	-	64.51	33.56	37.05	69.1	87.4
EBIT ¹	1.944	-2.863	-	42.34	7.905	8.744	33.93	48.97
Net income ¹	-1.02	-6.191	10.48	23.44	0.208	0.291	19.2	33.3
Net Debt	-	-	-	99	-	-	-	-
Reference price ²	0.5300	0.3700	0.5700	0.8050	0.7200	0.4100	0.4100	0.4100
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	29/9/21	29/8/22	28/8/23	23/8/24	28/8/25	27/8/26	-	-

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	-131.67x	-	-	3.16%	102M
PROCTER & GAMBLE COMPANY	23.39x	4.4x	16.16x	2.77%	369B
L'ORÉAL	32.8x	4.98x	20.65x	1.8%	255B
UNILEVER PLC	19.47x	2.89x	12.76x	3.24%	140B
COLGATE-PALMOLIVE COMPANY	25.42x	3.74x	15.74x	2.34%	73.48B
GALDERMA GROUP AG	57.75x	8.28x	31.91x	0.26%	52.06B
HINDUSTAN UNILEVER LIMITED	37.7x	6.07x	26.38x	2.48%	44.97B
ESTEE LAUDER	37.14x	2.78x	15.46x	1.43%	39.2B
KENVUE INC.	20.47x	2.85x	11.88x	4.34%	37.32B
KIMBERLY-CLARK CORPORATION	18.6x	2.49x	11.53x	4.72%	36.28B
Average	14.11x	4.27x	18.05x	2.66%	104.78B
Weighted average by Cap.	27.85x	4.37x	17.65x	2.5%