Valuation Can-One

Stocks

Delayed BURSA MALAYSIA Other stock markets 04:57:54 2026-08-10 EDT			5-day change	1st Jan Change
1.520 ^MYR	+0.66%		+1.33%	-13.14%

06-24	Can-One Berhad Approves First and Final Single-Tier Dividend for Financial Year Ended 31 December 2025	CI
05-18	Can-One Berhad Reports Property, Plant and Equipment Writen Off for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	536.1	709	647.6	466.9	442	336.3
Change	-	32.26%	-8.67%	-27.89%	-5.35%	-23.91%
Enterprise Value (EV) ¹	1,609	1,940	1,861	1,838	1,882	1,978
Change	-	20.6%	-4.07%	-1.24%	2.37%	5.09%
P/E	7.02x	-13.4x	7.07x	14x	-22.5x	-12.6x
PBR	0.3x	0.41x	0.35x	0.25x	0.24x	0.2x
PEG	-	0x	-0x	-0.2x	0x	-0.4x
Capitalization / Revenue	0.21x	0.26x	0.2x	0.15x	0.14x	0.11x
EV / Revenue	0.64x	0.72x	0.59x	0.6x	0.59x	0.62x
EV / EBITDA	8.65x	5.67x	6.15x	7.28x	6.61x	6.69x
EV / EBIT	23.8x	9.53x	10.7x	16.6x	17.1x	16.7x
EV / FCF	-18.2x	-16.8x	15.6x	-21.2x	67.5x	-10x
FCF Yield	-5.49%	-5.96%	6.43%	-4.72%	1.48%	-9.99%
Dividend per Share ²	0.04	0.04	0.04	0.04	0.04	0.04
Rate of return	1.43%	1.08%	1.19%	1.65%	1.74%	2.29%
EPS ²	0.3977	-0.2751	0.477	0.1738	-0.1024	-0.1387
Distribution rate	10.1%	-14.5%	8.39%	23%	-39.1%	-28.8%
Net sales ¹	2,530	2,693	3,167	3,054	3,193	3,191
EBITDA ¹	186	342.5	302.7	252.6	284.6	295.7
EBIT ¹	67.59	203.7	174.7	110.9	109.8	118.4
Net income ¹	76.42	-52.86	91.65	33.4	-19.68	-26.66
Net Debt ¹	1,073	1,231	1,214	1,371	1,440	1,641
Reference price ²	2.790	3.690	3.370	2.430	2.300	1.750
Nbr of stocks (in thousands)	192,153	192,153	192,153	192,153	192,153	192,153
Announcement Date	4/28/21	4/28/22	4/28/23	4/30/24	4/29/25	4/28/26

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.($)
CAN-ONE	-	-	-	-	71.4M
BALL CORPORATION	18.1x	1.51x	10.42x	1.26%	16.57B
AVERY DENNISON CORPORATION	18.61x	1.8x	11x	2.24%	13.52B
CROWN HOLDINGS, INC.	16.25x	1.32x	8.61x	1.16%	12.93B
CCL INDUSTRIES INC.	18.18x	2.16x	10.31x	1.56%	11.34B
STORA ENSO OYJ	29.21x	1.1x	8.17x	2.84%	8.85B
GREIF, INC.	15.75x	-	-	2.53%	4.51B
SILGAN HOLDINGS INC.	13.12x	1.05x	7.17x	2.02%	4.35B
VISCOFAN, S.A.	16.59x	2.18x	9.57x	5.75%	3.01B
Average	18.23x	1.59x	9.32x	2.42%	8.35B
Weighted average by Cap.	18.70x	1.58x	9.66x	1.95%