Valuation Spritzer

Stocks

Market Closed - BURSA MALAYSIA 08:59:42 28/10/2026 GMT			5-day change	1st Jan Change
3.690 ^MYR	+3.07%		+4.83%	+38.20%

09-20	Spritzer Bhd(KLSE:SPRITZER) added to S&P Global BMI Index	CI
08-27	Spritzer Bhd Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	2,291	-	-
Change	-	5.16%	24.83%	68.86%	73.94%	34.79%	-	-
Enterprise Value (EV) ¹	440.9	458.1	548.6	955.8	1,655	2,247	2,212	2,134
Change	-	3.89%	19.75%	74.24%	73.2%	35.72%	-1.54%	-3.56%
P/E	18.7x	13.1x	12.1x	6.98x	19x	18.1x	17.7x	16.6x
PBR	-	1.22x	1.1x	0.84x	2.58x	3.14x	2.73x	2.48x
PEG	-	0.3x	0.4x	0x	-0.5x	0.4x	8.23x	2.44x
Capitalization / Revenue	1.33x	1.07x	1.18x	1.69x	2.59x	2.85x	2.65x	2.51x
EV / Revenue	1.33x	1.06x	1.12x	1.65x	2.52x	2.79x	2.56x	2.33x
EV / EBITDA	8.82x	6.99x	6.11x	8.45x	10.7x	11.7x	11.1x	9.98x
EV / EBIT	14.3x	9.95x	8.12x	11.6x	13.5x	13.5x	12.9x	11.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.015	0.0208	0.0275	-	0.05	0.0588	0.0638	0.0692
Rate of return	2.14%	2.81%	3.01%	-	1.87%	1.64%	1.78%	1.93%
EPS ²	0.0374	0.0567	0.0759	0.2199	0.1406	0.1975	0.2018	0.2155
Distribution rate	40.1%	36.8%	36.2%	-	35.6%	29.7%	31.6%	32.1%
Net sales ¹	331	433.3	490.7	579	656.9	805.3	865.6	914.5
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	165.8	172	183.5
Net income ¹	24.24	36.96	49.49	71.11	90.76	124.2	129	137.8
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	3.580	3.580	3.580
Nbr of stocks (in thousands)	629,906	626,608	632,583	636,738	636,738	640,083	-	-
Announcement Date	25/02/22	27/02/23	28/02/24	28/02/25	27/02/26	-	-	-

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.($)
SPRITZER	18.13x	2.79x	11.75x	1.64%	560M
THE COCA-COLA COMPANY	26.54x	8.33x	24.11x	2.33%	392B
PEPSICO, INC.	16.07x	2.22x	11.58x	4.38%	182B
MONSTER BEVERAGE CORPORATION	39.51x	8.77x	28.44x	-.--%	89.02B
NONGFU SPRING CO., LTD.	21.81x	6.29x	14.02x	3.24%	58.61B
COCA-COLA EUROPACIFIC PARTNERS PLC	22.75x	2.5x	13.79x	2.21%	49.19B
KEURIG DR PEPPER INC.	21.38x	2.87x	11.03x	2.68%	47.44B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.78x	1.6x	7.89x	3.84%	23.87B
COCA-COLA HELLENIC	19.33x	1.69x	10.54x	2.37%	22.49B
ARCA CONTINENTAL, S.A.B. DE C.V.	18.33x	1.59x	7.86x	4.43%	19.78B
Average	22.06x	3.86x	14.10x	2.71%	88.51B
Weighted average by Cap.	24.26x	5.86x	18.87x	2.68%