Valuation KPS Consortium

Stocks

Delayed BURSA MALAYSIA 04:52:57 2026-10-13 EDT			5-day change	1st Jan Change
0.5000 ^MYR	-7.41%		-15.25%	-26.47%

08-27	KPS Consortium Berhad Reports Earnings Results for the Fourth Quarter and Eighteen Months Ended June 30, 2026	CI
05-28	KPS Consortium Berhad Reports Earnings Results for the Third Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	73.17	74.65	79.09	87.22	90.25	74.8
Change	-	2.02%	5.94%	10.28%	3.47%	-17.12%
Enterprise Value (EV) ¹	231.5	188.8	178.1	180.8	138	56.98
Change	-	-18.42%	-5.68%	1.51%	-23.65%	-58.72%
P/E	11.3x	-7.67x	5.37x	5.51x	4.92x	4.66x
PBR	0.27x	0.29x	0.29x	0.29x	0.28x	0.22x
PEG	-	0x	-0x	0.74x	0.91x	-0.4x
Capitalization / Revenue	0.08x	0.1x	0.12x	0.09x	0.08x	0.07x
EV / Revenue	0.24x	0.26x	0.27x	0.19x	0.13x	0.05x
EV / EBITDA	11.7x	15.6x	8.8x	6.98x	5.46x	2.38x
EV / EBIT	14.2x	22.5x	10.7x	8.21x	6.26x	2.66x
EV / FCF	16.5x	2.17x	14.3x	-370x	4.93x	0.97x
FCF Yield	6.06%	46.1%	6.99%	-0.27%	20.3%	103%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0439	-0.0658	0.0996	0.1071	0.1128	0.0988
Distribution rate	-	-	-	-	-	-
Net sales ¹	954.5	736	656.9	943.3	1,080	1,050
EBITDA ¹	19.85	12.11	20.24	25.88	25.29	23.98
EBIT ¹	16.3	8.406	16.58	22.01	22.06	21.42
Net income ¹	6.486	-9.732	14.73	15.83	17.47	16.06
Net Debt ¹	158.3	114.2	99.03	93.58	47.78	-17.82
Reference price ²	0.4950	0.5050	0.5350	0.5900	0.5550	0.4600
Nbr of stocks (in thousands)	147,827	147,827	147,827	147,827	162,610	162,610
Announcement Date	6/30/20	5/31/21	4/29/22	4/28/23	4/30/24	4/30/25

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.($)
KPS CONSORTIUM	-	-	-	-	19.86M
THE HOME DEPOT, INC.	20.23x	2.01x	13.52x	3.21%	293B
LOWE'S COMPANIES, INC.	15.91x	1.53x	10.92x	2.61%	106B
KINGFISHER PLC	12.58x	0.55x	5.23x	3.85%	7.11B
FLOOR & DECOR HOLDINGS, INC.	20.48x	1.3x	11.25x	-.--%	4.76B
CLAS OHLSON AB	20.17x	2.04x	12.16x	2.69%	2.91B
MR D.I.Y. GROUP (M)	17.81x	2.2x	8.64x	6.62%	2.85B
HOME PRODUCT CENTER	13.78x	1.49x	8.44x	5.94%	2.46B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.76x	-	-	-	2.11B
Average	16.84x	1.59x	10.02x	3.56%	46.82B
Weighted average by Cap.	18.93x	1.86x	12.62x	3.07%