Valuation CCK Consolidated Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-09-25 EDT			5-day change	1st Jan Change
0.8800 ^MYR	-0.56%		-2.22%	-26.67%

08-26	CCK Consolidated Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-29	CCK Consolidated Holdings Berhad commences an Equity Buyback Plan, under the authorization approved on May 28, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	347.8	447.4	515.7	1,012	739.4	539.6	-	-
Change	-	28.63%	15.28%	96.24%	-26.94%	-27.02%	-	-
Enterprise Value (EV)	347.8	447.4	515.7	1,012	739.4	539.6	539.6	539.6
Change	-	28.63%	15.28%	96.24%	-26.94%	-27.02%	0%	0%
P/E	14x	7.23x	6.1x	13.6x	11x	8.12x	6.98x	6.03x
PBR	1.11x	1.24x	1.2x	1.66x	1.19x	0.83x	0.8x	0.73x
PEG	-	0x	0.2x	-1.2x	-1.17x	-15.51x	0.4x	0.4x
Capitalization / Revenue	0.5x	0.51x	0.52x	0.96x	0.7x	0.51x	0.47x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.51x	0.47x	0.44x
EV / EBITDA	0x	0x	0x	0x	0x	4.51x	3.68x	3.27x
EV / EBIT	0x	0x	0x	0x	0x	6.41x	5.08x	4.32x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0125	-	0.0425	-	-	0.0367	0.0457	0.05
Rate of return	2.25%	-	5.12%	-	-	4.17%	5.19%	5.68%
EPS ²	0.0396	0.0996	0.1361	0.1202	0.1089	0.1083	0.126	0.146
Distribution rate	31.6%	-	31.2%	-	-	33.9%	36.2%	34.2%
Net sales ¹	691.5	878	994.9	1,059	1,051	1,056	1,142	1,229
EBITDA ¹	47.87	98.79	128.9	135.2	131.1	119.6	146.6	165.2
EBIT ¹	28.57	78.68	109	108.7	101.5	84.2	106.3	124.8
Net income ¹	24.79	62.11	84.58	74.64	67.33	67.2	79.47	92.63
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.5550	0.7200	0.8300	1.6300	1.2000	0.8800	0.8800	0.8800
Nbr of stocks (in thousands)	626,645	621,349	621,349	620,884	616,204	613,235	-	-
Announcement Date	2/24/22	2/22/23	2/28/24	2/25/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CCK CONSOLIDATED HOLDINGS	8.12x	-	-	4.17%	132M
WALMART INC.	37.49x	1.21x	18.46x	0.92%	857B
LOBLAW COMPANIES LIMITED	24.21x	1.16x	10.1x	0.98%	51.05B
TESCO PLC	15.51x	0.53x	7.84x	3.32%	39.04B
SYSCO CORPORATION	15.71x	0.62x	11.65x	2.83%	38.6B
KROGER CO. (THE)	11.62x	0.33x	6.15x	2.54%	34.69B
WOOLWORTHS GROUP LIMITED	26.27x	0.82x	9.49x	2.81%	32.94B
AHOLD DELHAIZE N.V.	11.84x	0.46x	5.77x	3.97%	31.62B
GEORGE WESTON LIMITED	21.03x	0.78x	6.47x	1.23%	27.03B
AEON CO., LTD.	49.95x	0.55x	9.19x	1.13%	22.87B
Average	22.17x	0.72x	9.46x	2.39%	113.47B
Weighted average by Cap.	33.42x	1.08x	16.03x	1.27%