Valuation Classic Scenic

Stocks

Market Closed - BURSA MALAYSIA 11:50:01 08/10/2026 +03			5-day change	1st Jan Change
0.4150 ^MYR	+5.06%		+3.75%	-10.75%

08-27	Hextar Retail Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-10	Dato' Ong Choo Meng proposed to acquire remaining 69.4% stake in Hextar Retail Berhad for approximately MYR 140 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	109.1	166.3	279.6	189.7	229.3	214
Change	-	52.49%	68.15%	-32.16%	20.9%	-6.7%
Enterprise Value (EV) ¹	83.12	149.7	255.3	168	180.9	264.6
Change	-	80.11%	70.53%	-34.21%	7.72%	46.23%
P/E	17.1x	26.6x	16.6x	179x	141x	-50.7x
PBR	1.18x	1.21x	1.74x	1.25x	1.1x	1.14x
PEG	-	-15.66x	0x	-1.9x	7.9x	0x
Capitalization / Revenue	2.36x	3.41x	3.55x	4.26x	3.97x	2.68x
EV / Revenue	1.8x	3.07x	3.24x	3.78x	3.14x	3.32x
EV / EBITDA	8.04x	14.7x	10.1x	38.4x	26.1x	86.2x
EV / EBIT	9.81x	17.7x	11.3x	120x	60.1x	-79.9x
EV / FCF	5.04x	-13.4x	224x	23.7x	-11.5x	-6.58x
FCF Yield	19.8%	-7.46%	0.45%	4.21%	-8.69%	-15.2%
Dividend per Share ²	0.01	-	-	0.055	-	-
Rate of return	3.31%	-	-	11%	-	-
EPS ²	0.0176	0.0173	0.0453	0.002799	0.003299	-0.009168
Distribution rate	56.8%	-	-	1,965%	-	-
Net sales ¹	46.27	48.76	78.84	44.48	57.69	79.71
EBITDA ¹	10.33	10.21	25.2	4.378	6.927	3.071
EBIT ¹	8.475	8.442	22.68	1.403	3.013	-3.311
Net income ¹	6.373	6.408	18.99	1.163	1.561	-4.526
Net Debt ¹	-25.94	-16.59	-24.34	-21.73	-48.4	50.61
Reference price ²	0.3017	0.4600	0.7533	0.5000	0.4650	0.4650
Nbr of stocks (in thousands)	361,499	361,518	371,185	379,378	493,191	460,133
Announcement Date	4/28/21 A	4/26/22 A	4/19/23 A	4/29/24 A	4/30/25 A	4/30/26 A

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.($)
CLASSIC SCENIC	-	-	-	-	44.94M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	35.3x	4.77x	17.23x	2.58%	8.38B
WEST FRASER TIMBER CO. LTD.	-15.62x	0.94x	25.45x	2.04%	4.95B
LOUISIANA-PACIFIC CORPORATION	64.27x	1.9x	17.28x	1.82%	4.53B
UFP INDUSTRIES, INC.	17.21x	0.58x	7.16x	-	4.21B
STELLA-JONES INC.	12.91x	1.35x	8.13x	2.12%	2.46B
CENTURY PLYBOARDS (INDIA) LIMITED	36.09x	2.59x	19.24x	0.22%	1.57B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	12.79x	-	-	-	1.47B
Average	23.28x	2.02x	15.75x	1.75%	3.45B
Weighted average by Cap.	24.99x	2.41x	16.44x	2.08%