Valuation Bonia Corporation

Stocks

Delayed BURSA MALAYSIA 08:50:01 10/11/2026 GMT			5-day change	1st Jan Change
0.7850 ^MYR	-1.26%		-3.09%	-7.10%

09-30	Bonia Corporation Berhad Announces Resignation of CHIANG SANG SEM as Executive Director, Effective 30 September 2026	CI
09-15	Bonia Corporation Berhad Changes Registered Address To Cheras, Selangor	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	180.9	375.9	367.8	337.7	221.1	180.9
Change	-	107.78%	-2.14%	-8.2%	-34.52%	-18.18%
Enterprise Value (EV) ¹	201.6	371.2	385.5	354.4	254.6	218.1
Change	-	84.19%	3.85%	-8.09%	-28.16%	-14.32%
P/E	12.6x	8.35x	6.69x	9.99x	34.1x	23.5x
PBR	0.5x	0.94x	0.86x	0.77x	0.52x	0.43x
PEG	-	0x	0.3x	-0.3x	-0.4x	1.3x
Capitalization / Revenue	0.69x	1.13x	0.87x	0.82x	0.59x	0.46x
EV / Revenue	0.77x	1.11x	0.91x	0.86x	0.67x	0.55x
EV / EBITDA	6.87x	5.65x	4.22x	4.86x	6.11x	4.77x
EV / EBIT	10.8x	6.64x	4.73x	5.82x	9.23x	7.31x
EV / FCF	7.78x	5.13x	8.4x	6.36x	5.37x	2.96x
FCF Yield	12.9%	19.5%	11.9%	15.7%	18.6%	33.8%
Dividend per Share ²	0.04	0.08	0.08	0.08	0.05	0.04
Rate of return	4.44%	4.28%	4.37%	4.76%	4.55%	4.44%
EPS ²	0.0712	0.2239	0.2736	0.1682	0.0322	0.0383
Distribution rate	56.2%	35.7%	29.2%	47.6%	155%	104%
Net sales ¹	261.2	333	424.1	413.7	377.3	395.8
EBITDA ¹	29.32	65.72	91.44	72.98	41.69	45.69
EBIT ¹	18.71	55.94	81.58	60.93	27.58	29.85
Net income ¹	13.87	45.01	55	33.81	6.482	7.699
Net Debt ¹	20.66	-4.63	17.72	16.69	33.47	37.22
Reference price ²	0.9000	1.8700	1.8300	1.6800	1.1000	0.9000
Nbr of stocks (in thousands)	200,995	200,995	200,995	200,995	200,995	200,995
Announcement Date	29/10/21	28/10/22	30/10/23	30/10/24	29/10/25	29/10/26

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.($)
BONIA CORPORATION	-	-	-	-	38.9M
INDITEX	27.8x	4.24x	15.09x	3.21%	209B
FAST RETAILING CO., LTD.	48.91x	6.04x	24.87x	0.77%	158B
ROSS STORES, INC.	27.14x	2.82x	17.97x	0.74%	76.33B
HENNES & MAURITZ AB	22.49x	1.53x	8.63x	4.1%	28.9B
TAPESTRY, INC.	16.45x	3.29x	12.38x	1.37%	26.65B
KERING	40.83x	2.22x	8.63x	1.75%	25.91B
NEXT PLC	19.14x	2.66x	12.09x	2.01%	23.81B
BURLINGTON STORES, INC.	22.18x	1.32x	11.24x	-.--%	15.95B
LPP SA	17.29x	2.25x	8.94x	3.22%	13.42B
Average	26.91x	2.93x	13.32x	1.91%	58B
Weighted average by Cap.	32.51x	4.08x	17.03x	1.97%