Valuation CC International

Stocks

Delayed BURSA MALAYSIA 03:50:02 2026-02-25 EST			5-day change	1st Jan Change
0.3500 ^MYR	-.--%		-.--%	-

10-02	Cc International Berhad Announces Appointment of Tiew Sze Hann to Group Chief Executive Officer, Effective October 2, 2026	CI
08-21	CC International Berhad Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	173.8	167.9	167.9	167.9
Change	-	-3.4%	0%	0%
Enterprise Value (EV) ¹	164	127.1	133.2	129
Change	-	-22.52%	4.82%	-3.19%
P/E	46.4x	23.7x	21.5x	20.5x
PBR	3.52x	2.01x	2.05x	2x
PEG	-1.3x	0.5x	2.1x	4.27x
Capitalization / Revenue	6.44x	4.23x	3.53x	3.34x
EV / Revenue	6.08x	3.2x	2.8x	2.57x
EV / EBITDA	27.3x	11.4x	10.6x	10.4x
EV / EBIT	31.8x	13.7x	12.8x	13.1x
EV / FCF	-207x	25.2x	17.2x	11.2x
FCF Yield	-0.48%	3.97%	5.81%	8.92%
Dividend per Share ²	0.0064	0.0103	0.0063	0.0126
Rate of return	1.42%	2.94%	1.8%	3.6%
EPS ²	0.009699	0.0148	0.0163	0.0171
Distribution rate	66%	69.7%	38.7%	73.8%
Net sales ¹	26.98	39.74	47.63	50.23
EBITDA ¹	6.017	11.19	12.62	12.34
EBIT ¹	5.155	9.269	10.41	9.86
Net income ¹	3.575	6.315	7.822	8.194
Net Debt ¹	-9.776	-40.8	-34.68	-38.93
Reference price ²	0.4500	0.3500	0.3500	0.3500
Nbr of stocks (in thousands)	386,237	479,695	479,695	479,695
Announcement Date	4/28/23	4/30/24	4/29/25	4/29/26

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.($)
CC INTERNATIONAL	-	-	-	-	41.06M
SERVICE CORPORATION INTERNATIONAL	19.72x	3.64x	11.9x	1.7%	11.25B
H&R BLOCK, INC.	8.27x	1.71x	6.32x	3.86%	5.91B
FRONTDOOR, INC.	20.79x	2.97x	11.03x	-	5.82B
VALVOLINE INC.	31.49x	2.73x	10.22x	-.--%	4.07B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	15.42x	1.51x	9.04x	-.--%	3.43B
BOYD GROUP SERVICES INC.	85.73x	1.06x	7.94x	0.55%	2.29B
VESTIS CORPORATION	95.44x	1.2x	10.16x	-	2B
DRIVEN BRANDS HOLDINGS INC.	12.39x	1.93x	8.93x	-	1.92B
KEEPER TECHNICAL LABORATORY CO., LTD.	16.85x	3.07x	9.18x	2.58%	671M
Average	34.01x	2.20x	9.41x	1.45%	3.74B
Weighted average by Cap.	26.64x	2.55x	9.90x	1.63%