|
Market Closed -
BURSA MALAYSIA
11:50:01 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 0.1100 MYR | -12.00% |
|
-4.35% | -35.29% |
| 10-01 | ETA Group Berhad Change of Registered Address | CI |
| 09-25 | VIP Bonanza Sdn Bhd agreed to acquire 38% stake in P.T. Rex Canning from ETA Group Berhad for approximately MYR 14.04 million. | CI |
Company Valuation: Rex Industry
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 123.3 | 118.4 | 92.07 | 82.21 | 65.77 | 111.8 |
| Change | - | -4% | -22.22% | -10.71% | -20% | 70% |
| Enterprise Value (EV) 1 | 159.4 | 133.4 | 111.5 | 96.15 | 80.9 | 120.3 |
| Change | - | -16.28% | -16.41% | -13.8% | -15.86% | 48.7% |
| P/E | -6.51x | 35.1x | 36.6x | -1.78x | -15.8x | 32.3x |
| PBR | 0.61x | 0.93x | 0.53x | 0.79x | 0.68x | 1.17x |
| PEG | - | -0x | -0.8x | 0x | 0.2x | -0x |
| Capitalization / Revenue | 0.83x | 0.74x | 0.57x | 0.51x | 0.5x | 1.06x |
| EV / Revenue | 1.07x | 0.83x | 0.69x | 0.59x | 0.62x | 1.15x |
| EV / EBITDA | -57x | 15.3x | 13.6x | -7x | -45x | 27.2x |
| EV / EBIT | -26.1x | 25x | 27.6x | -5.35x | -22.8x | 35.7x |
| EV / FCF | 31x | -38.4x | -21.1x | -418x | -4.53x | - |
| FCF Yield | 3.23% | -2.6% | -4.73% | -0.24% | -22.1% | - |
| Dividend per Share 2 | - | 0.002 | - | - | - | - |
| Rate of return | - | 0.83% | - | - | - | - |
| EPS 2 | -0.0384 | 0.006841 | 0.003823 | -0.0704 | -0.006336 | 0.005258 |
| Distribution rate | - | 29.2% | - | - | - | - |
| Net sales 1 | 149.2 | 160.5 | 161.1 | 162.4 | 130.5 | 105 |
| EBITDA 1 | -2.795 | 8.703 | 8.201 | -13.74 | -1.797 | 4.424 |
| EBIT 1 | -6.099 | 5.331 | 4.046 | -17.98 | -3.545 | 3.374 |
| Net income 1 | -9.465 | 2.603 | 2.027 | -44.4 | -4.167 | 3.458 |
| Net Debt 1 | 36.08 | 15.06 | 19.46 | 13.94 | 15.14 | 8.495 |
| Reference price 2 | 0.2500 | 0.2400 | 0.1400 | 0.1250 | 0.1000 | 0.1700 |
| Nbr of stocks (in thousands) | 493,253 | 493,253 | 657,671 | 657,671 | 657,671 | 657,671 |
| Announcement Date | 10/30/20 A | 10/29/21 A | 10/31/22 A | 10/31/23 A | 10/30/24 A | 4/30/26 A |
1MYR in Million2MYR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 20.17M | |
| 21.64x | 2.92x | 14.4x | 3.79% | 257B | |
| 19.25x | 2.47x | 14.75x | 3.32% | 78.97B | |
| 16.89x | 1.76x | 10.01x | 3.7% | 45.34B | |
| 14.28x | 0.51x | 9.2x | 2.71% | 37.22B | |
| 19.85x | 3.04x | 12.34x | 3.53% | 32.91B | |
| 35.11x | 3.04x | 17.71x | 1.06% | 30.94B | |
| 25.25x | 5.29x | 16.86x | 3.32% | 28.79B | |
| -8.41x | 1.84x | 9.19x | 6.72% | 28.29B | |
| 17.88x | 1.71x | 12.11x | 4.77% | 27.22B | |
| Average | 17.97x | 2.51x | 12.95x | 3.66% | 56.65B | |
| Weighted average by Cap. | 19.57x | 2.63x | 13.57x | 3.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 9946 Stock
- Valuation Rex Industry
Select your edition
All financial news and data tailored to specific country editions
