Valuation Rex Industry

Stocks

Delayed BURSA MALAYSIA 04:50:01 2026-09-22 EDT			5-day change	1st Jan Change
0.1250 ^MYR	-3.85%		0.00%	-26.47%

09:14pm	ETA Group Signs MYR130 Million in Construction Agreements	MT
09-17	Eta Group Berhad Announces Appointment of Mr. Law Ngee Song as Independent and Non Executive Member of Nomination and Remuneration Committee, Effective 17 Sep 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	123.3	118.4	92.07	82.21	65.77	111.8
Change	-	-4%	-22.22%	-10.71%	-20%	70%
Enterprise Value (EV) ¹	159.4	133.4	111.5	96.15	80.9	120.3
Change	-	-16.28%	-16.41%	-13.8%	-15.86%	48.7%
P/E	-6.51x	35.1x	36.6x	-1.78x	-15.8x	32.3x
PBR	0.61x	0.93x	0.53x	0.79x	0.68x	1.17x
PEG	-	-0x	-0.8x	0x	0.2x	-0x
Capitalization / Revenue	0.83x	0.74x	0.57x	0.51x	0.5x	1.06x
EV / Revenue	1.07x	0.83x	0.69x	0.59x	0.62x	1.15x
EV / EBITDA	-57x	15.3x	13.6x	-7x	-45x	27.2x
EV / EBIT	-26.1x	25x	27.6x	-5.35x	-22.8x	35.7x
EV / FCF	31x	-38.4x	-21.1x	-418x	-4.53x	-
FCF Yield	3.23%	-2.6%	-4.73%	-0.24%	-22.1%	-
Dividend per Share ²	-	0.002	-	-	-	-
Rate of return	-	0.83%	-	-	-	-
EPS ²	-0.0384	0.006841	0.003823	-0.0704	-0.006336	0.005258
Distribution rate	-	29.2%	-	-	-	-
Net sales ¹	149.2	160.5	161.1	162.4	130.5	105
EBITDA ¹	-2.795	8.703	8.201	-13.74	-1.797	4.424
EBIT ¹	-6.099	5.331	4.046	-17.98	-3.545	3.374
Net income ¹	-9.465	2.603	2.027	-44.4	-4.167	3.458
Net Debt ¹	36.08	15.06	19.46	13.94	15.14	8.495
Reference price ²	0.2500	0.2400	0.1400	0.1250	0.1000	0.1700
Nbr of stocks (in thousands)	493,253	493,253	657,671	657,671	657,671	657,671
Announcement Date	10/30/20	10/29/21	10/31/22	10/31/23	10/30/24	4/30/26

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.($)
REX INDUSTRY	-	-	-	-	20.17M
NESTLÉ S.A.	20.35x	2.78x	13.85x	4.07%	241B
MONDELEZ INTERNATIONAL, INC.	19.44x	2.45x	14.63x	3.37%	77.96B
DANONE	16.19x	1.7x	9.6x	3.86%	44.83B
ARCHER-DANIELS-MIDLAND COMPANY	15.25x	0.54x	9.75x	2.58%	39.68B
THE HERSHEY COMPANY	20.39x	3.11x	12.62x	3.43%	33.85B
AJINOMOTO CO., INC.	33.6x	2.92x	16.98x	1.1%	29.74B
KRAFT HEINZ	-8.46x	1.85x	9.19x	6.68%	28.46B
NESTLÉ INDIA LIMITED	63.24x	9.7x	40.23x	1.2%	27.54B
BUNGE GLOBAL SA	11.21x	0.37x	8.46x	2.62%	21.13B
Average	21.25x	2.82x	15.04x	3.21%	54.46B
Weighted average by Cap.	20.54x	2.72x	14.29x	3.58%