Company Valuation: Inch Kenneth Kajang Rubber Public Limited Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 198.8 170.4 162.8 151.5 153.4 143.9
Change - -14.29% -4.44% -6.98% 1.25% -6.17%
Enterprise Value (EV) 1 174.4 165.6 159.5 151.6 153.9 140
Change - -5.08% -3.68% -4.96% 1.54% -9.03%
P/E Ratio -12.5x -13.9x -15.4x -25x -21.8x -18.2x
PBR 0.33x 0.29x 0.28x 0.26x 0.26x 0.25x
PEG - 0.6x 1.1x 0.6x -1.3x -1.5x
Capitalization / Revenue 19.8x 5.22x 7.75x 8.74x 8.63x 9.88x
EV / Revenue 17.3x 5.07x 7.59x 8.75x 8.66x 9.61x
EV / EBITDA -16.3x -21x -20.7x -27.6x -28x -19.4x
EV / EBIT -14.3x -16.8x -17x -21.8x -22.5x -16.3x
EV / FCF -12.6x -16.5x 58.7x 209x -11.6x 17.6x
FCF Yield -7.97% -6.04% 1.7% 0.48% -8.62% 5.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.042 -0.0325 -0.028 -0.016 -0.0186 -0.0209
Distribution rate - - - - - -
Net sales 1 10.06 32.66 21.02 17.33 17.77 14.57
EBITDA 1 -10.72 -7.883 -7.689 -5.499 -5.488 -7.213
EBIT 1 -12.16 -9.848 -9.384 -6.945 -6.851 -8.6
Net income 1 -15.89 -12.3 -10.58 -6.053 -7.043 -7.902
Net Debt 1 -24.37 -4.826 -3.343 0.106 0.548 -3.884
Reference price 2 0.5250 0.4500 0.4300 0.4000 0.4050 0.3800
Nbr of stocks (in thousands) 378,675 378,675 378,675 378,675 378,675 378,675
Announcement Date 03/05/21 26/04/22 26/04/23 30/04/24 30/04/25 30/04/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.99x5.8x20.24x-.--% 41.16B
18.22x4.62x10.34x3.48% 1.82B
23.75x0.86x9.87x1.35% 792M
7.98x0.4x5.76x6.27% 587M
12.13x - - - 91.19M
Average 18.01x 2.92x 11.55x 2.77% 8.89B
Weighted average by Cap. 27.22x 5.59x 19.46x 0.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. INCKEN Stock
  4. I4R Stock
  5. Valuation Inch Kenneth Kajang Rubber Public Limited Company
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!