Valuation Spritzer

Stocks

Market Closed - BURSA MALAYSIA 04:50:17 2026-09-15 EDT			5-day change	1st Jan Change
3.700 ^MYR	-1.33%		-3.90%	+38.58%

08-27	Spritzer Bhd Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-29	Spritzer Bhd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	440.9	463.7	578.8	977.4	1,700	2,368	-	-
Change	-	5.16%	24.83%	68.86%	73.94%	39.3%	-	-
Enterprise Value (EV) ¹	440.9	458.1	548.6	955.8	1,655	2,324	2,289	2,210
Change	-	3.89%	19.75%	74.24%	73.2%	40.36%	-1.48%	-3.44%
P/E	18.7x	13.1x	12.1x	6.98x	19x	18x	18.8x	17.5x
PBR	-	1.22x	1.1x	0.84x	2.58x	3.14x	2.94x	2.56x
PEG	-	0.3x	0.4x	0x	-0.5x	0.4x	-4.08x	2.33x
Capitalization / Revenue	1.33x	1.07x	1.18x	1.69x	2.59x	2.86x	2.77x	2.62x
EV / Revenue	1.33x	1.06x	1.12x	1.65x	2.52x	2.8x	2.68x	2.45x
EV / EBITDA	8.82x	6.99x	6.11x	8.45x	10.7x	12.1x	11.5x	10.3x
EV / EBIT	14.3x	9.95x	8.12x	11.6x	13.5x	13.9x	13.7x	12.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.015	0.0208	0.0275	-	-	0.055	0.0618	0.0678
Rate of return	2.14%	2.81%	3.01%	-	-	1.49%	1.67%	1.83%
EPS ²	0.0374	0.0567	0.0759	0.2199	0.1406	0.206	0.1965	0.2112
Distribution rate	40.1%	36.8%	36.2%	-	-	26.7%	31.4%	32.1%
Net sales ¹	331	433.3	490.7	579	656.9	829	855	903.3
EBITDA ¹	50	65.56	89.8	113.1	154.9	191.3	199	213.8
EBIT ¹	30.87	46.06	67.54	82.06	122.5	167	167.1	179.5
Net income ¹	24.24	36.96	49.49	71.11	90.76	125.7	125.4	134.9
Net Debt ¹	-	-5.596	-30.24	-21.58	-44.6	-44.6	-79.1	-157.9
Reference price ²	0.700	0.740	0.915	1.535	2.670	3.700	3.700	3.700
Nbr of stocks (in thousands)	629,906	626,608	632,583	636,738	636,738	640,083	-	-
Announcement Date	2/25/22	2/27/23	2/28/24	2/28/25	2/27/26	-	-	-

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.($)
SPRITZER	18.2x	2.84x	12.31x	1.47%	593M
THE COCA-COLA COMPANY	26.65x	8.24x	23.6x	2.38%	384B
KEURIG DR PEPPER INC.	19.36x	2.72x	10.61x	2.97%	42.97B
COCA-COLA HELLENIC	18.79x	1.65x	10.35x	2.4%	22.82B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.83x	1.47x	7.25x	4.86%	19.7B
SWIRE PACIFIC LIMITED	10.07x	1.81x	9.83x	4.14%	15.55B
VARUN BEVERAGES LIMITED	41.08x	5.45x	23.69x	0.44%	14.7B
SUNTORY BEVERAGE & FOOD LIMITED	15.66x	0.65x	4.97x	2.66%	9.01B
PRIMO BRANDS CORPORATION	24.9x	1.79x	8.25x	2.27%	7.65B
Average	21.28x	2.96x	12.32x	2.62%	57.49B
Weighted average by Cap.	25.01x	6.73x	20.34x	2.53%