Valuation Spritzer

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:55:24 2026-08-05 EDT			5-day change	1st Jan Change
2.990 ^MYR	0.00%		+3.46%	+11.99%

05-29	Spritzer Bhd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-29	Spritzer Bhd Approves First and Final Dividend for the Financial Year Ended December 31, 2025	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	1,914	-	-
Change	-	5.16%	24.83%	68.86%	73.94%	12.61%	-	-
Enterprise Value (EV) ¹	440.9	458.1	548.6	955.8	1,655	1,870	1,826	1,769
Change	-	3.89%	19.75%	74.24%	73.2%	12.95%	-2.35%	-3.12%
P/E	18.7x	13.1x	12.1x	6.98x	19x	17.9x	16.6x	15.3x
PBR	-	1.22x	1.1x	0.84x	2.58x	2.67x	2.46x	2.17x
PEG	-	0.3x	0.4x	0x	-0.5x	0.9x	2.11x	1.78x
Capitalization / Revenue	1.33x	1.07x	1.18x	1.69x	2.59x	2.59x	2.38x	2.24x
EV / Revenue	1.33x	1.06x	1.12x	1.65x	2.52x	2.53x	2.27x	2.07x
EV / EBITDA	8.82x	6.99x	6.11x	8.45x	10.7x	11.3x	10.1x	9.04x
EV / EBIT	14.3x	9.95x	8.12x	11.6x	13.5x	13.4x	11.9x	10.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.015	0.0208	0.0275	-	-	0.0548	0.0608	0.0665
Rate of return	2.14%	2.81%	3.01%	-	-	1.83%	2.03%	2.22%
EPS ²	0.0374	0.0567	0.0759	0.2199	0.1406	0.1673	0.1805	0.196
Distribution rate	40.1%	36.8%	36.2%	-	-	32.7%	33.7%	33.9%
Net sales ¹	331	433.3	490.7	579	656.9	740	804.2	856.5
EBITDA ¹	50	65.56	89.8	113.1	154.9	165	180.1	195.7
EBIT ¹	30.87	46.06	67.54	82.06	122.5	139.9	153	165.9
Net income ¹	24.24	36.96	49.49	71.11	90.76	105.3	115.2	125.2
Net Debt ¹	-	-5.596	-30.24	-21.58	-44.6	-44.6	-88.6	-145.5
Reference price ²	0.700	0.740	0.915	1.535	2.670	2.990	2.990	2.990
Nbr of stocks (in thousands)	629,906	626,608	632,583	636,738	636,738	640,275	-	-
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	17.87x	2.53x	11.33x	1.83%	467M
THE COCA-COLA COMPANY	25.82x	8x	22.9x	2.46%	372B
KEURIG DR PEPPER INC.	15.49x	2.68x	11.24x	3.01%	42.31B
COCA-COLA HELLENIC	19.54x	1.73x	10.82x	2.3%	23.65B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.25x	1.43x	7.02x	4.6%	19.08B
VARUN BEVERAGES LIMITED	43.25x	5.74x	25x	0.43%	15.61B
SWIRE PACIFIC LIMITED	11.01x	1.88x	10.8x	4.16%	15.07B
SUNTORY BEVERAGE & FOOD LIMITED	15.56x	0.65x	4.9x	2.69%	8.82B
PRIMO BRANDS CORPORATION	26.02x	1.92x	8.86x	2.07%	8.45B
Average	21.20x	2.95x	12.54x	2.62%	56.21B
Weighted average by Cap.	24.22x	6.53x	19.91x	2.56%