Valuation CCK Consolidated Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:57:37 2026-09-04 EDT			5-day change	1st Jan Change
0.9150 ^MYR	+1.67%		-1.08%	-23.75%

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	561.1	-	-
Change	-	28.63%	15.28%	96.24%	-26.94%	-24.12%	-	-
Enterprise Value (EV)	347.8	447.4	515.7	1,012	739.4	561.1	561.1	561.1
Change	-	28.63%	15.28%	96.24%	-26.94%	-24.12%	0%	0%
P/E	14x	7.23x	6.1x	13.6x	11x	8.45x	7.26x	6.27x
PBR	1.11x	1.24x	1.2x	1.66x	1.19x	0.87x	0.83x	0.76x
PEG	-	0x	0.2x	-1.2x	-1.17x	-16.14x	0.4x	0.4x
Capitalization / Revenue	0.5x	0.51x	0.52x	0.96x	0.7x	0.53x	0.49x	0.46x
EV / Revenue	0x	0x	0x	0x	0x	0.53x	0.49x	0.46x
EV / EBITDA	0x	0x	0x	0x	0x	4.69x	3.83x	3.4x
EV / EBIT	0x	0x	0x	0x	0x	6.66x	5.28x	4.5x
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%	-	-	4.01%	4.99%	5.46%
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	0.9150	0.9150	0.9150
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	8.45x	-	-	4.01%	139M
WALMART INC.	37.2x	1.2x	18.33x	0.93%	850B
LOBLAW COMPANIES LIMITED	24.44x	1.17x	10.2x	0.97%	52.72B
TESCO PLC	15.6x	0.54x	7.87x	3.3%	40.06B
SYSCO CORPORATION	15.9x	0.62x	11.61x	2.77%	38.35B
KROGER CO. (THE)	11.58x	0.34x	6.17x	2.53%	35.92B
WOOLWORTHS GROUP LIMITED	27.54x	0.85x	9.84x	2.68%	35.43B
AHOLD DELHAIZE N.V.	11.8x	0.46x	5.8x	3.99%	32.15B
GEORGE WESTON LIMITED	20.77x	0.77x	6.41x	1.25%	27.28B
AEON CO., LTD.	54.13x	0.57x	9.61x	1.04%	24.99B
Average	22.74x	0.72x	9.54x	2.35%	113.71B
Weighted average by Cap.	33.28x	1.07x	15.87x	1.28%