Valuation CCK Consolidated Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-10-23 EDT			5-day change	1st Jan Change
0.8200 ^MYR	0.00%		-2.96%	-31.67%

09-30	Pt. Adilmart Redirects Production After Fire Incident At Cikupa Manufacturing Facility	CI
09-30	CCK Consolidated Says Indonesia Fire Caused by Electrical Short Circuit	MT

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	502.9	-	-
Change	-	28.63%	15.28%	96.24%	-26.94%	-32%	-	-
Enterprise Value (EV)	347.8	447.4	515.7	1,012	739.4	502.9	502.9	502.9
Change	-	28.63%	15.28%	96.24%	-26.94%	-32%	0%	0%
P/E	14x	7.23x	6.1x	13.6x	11x	8.28x	6.91x	5.94x
PBR	1.11x	1.24x	1.2x	1.66x	1.19x	0.82x	0.75x	0.68x
PEG	-	0x	0.2x	-1.2x	-1.17x	-0.91x	0.3x	0.4x
Capitalization / Revenue	0.5x	0.51x	0.52x	0.96x	0.7x	0.5x	0.47x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.5x	0.47x	0.44x
EV / EBITDA	0x	0x	0x	0x	0x	4.2x	3.43x	3.04x
EV / EBIT	0x	0x	0x	0x	0x	5.97x	4.73x	4.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0125	-	0.0425	-	0.04	0.0367	0.0457	0.05
Rate of return	2.25%	-	5.12%	-	3.33%	4.47%	5.57%	6.1%
EPS ²	0.0396	0.0996	0.1361	0.1202	0.1089	0.099	0.1187	0.138
Distribution rate	31.6%	-	31.2%	-	36.7%	37%	38.5%	36.2%
Net sales ¹	691.5	878	994.9	1,059	1,051	1,001	1,073	1,155
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	61.47	74.83	87.63
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.5550	0.7200	0.8300	1.6300	1.2000	0.8200	0.8200	0.8200
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	7.57x	-	-	4.47%	123M
WALMART INC.	41.66x	1.33x	20.39x	0.83%	951B
LOBLAW COMPANIES LIMITED	26.51x	1.27x	11.02x	0.89%	56.46B
TESCO PLC	17.15x	0.6x	8.59x	3.01%	44.85B
SYSCO CORPORATION	16.85x	0.68x	12.61x	2.71%	40.03B
KROGER CO. (THE)	13.31x	0.36x	6.74x	2.26%	39.43B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.97x	0.95x	6.36x	5.3%	38.93B
WOOLWORTHS GROUP LIMITED	28.49x	0.87x	10.11x	2.59%	35.8B
AHOLD DELHAIZE N.V.	12.43x	0.47x	5.98x	3.79%	32.43B
SEVEN & I HOLDINGS CO., LTD.	16.85x	0.66x	7.52x	2.8%	30.64B
Average	20.38x	0.80x	9.92x	2.87%	126.99B
Weighted average by Cap.	36.16x	1.19x	17.49x	1.32%