InNature Bhd
KLSE:INNATURE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (12.7), the stock would be worth MYR0.2 (8% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.8 | MYR0.19 |
0%
|
| 3-Year Average | 12.7 | MYR0.2 |
+8%
|
| 5-Year Average | 12.5 | MYR0.2 |
+6%
|
| Industry Average | 17.7 | MYR0.28 |
+51%
|
| Country Average | 12.6 | MYR0.2 |
+7%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
MYR115.3m
|
/ |
Jan 2026
9.5m
|
= |
|
|
MYR115.3m
|
/ |
Dec 2026
15.8m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| MY |
I
|
InNature Bhd
KLSE:INNATURE
|
130.6m MYR | 11.8 | 16.9 | |
| JP |
|
Paris Miki Holdings Inc
TSE:7455
|
58T JPY | 11.2 | 27.7 | |
| CN |
|
Pop Mart International Group Ltd
HKEX:9992
|
210.2B HKD | 10.2 | 14.5 | |
| US |
|
Ulta Beauty Inc
NASDAQ:ULTA
|
24.7B USD | 15.6 | 21.4 | |
| US |
|
DICK'S Sporting Goods Inc
NYSE:DKS
|
20.1B USD | 16.2 | 23.6 | |
| CN |
|
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
135.3B CNY | 21.7 | 37.7 | |
| US |
|
Tractor Supply Co
NASDAQ:TSCO
|
19.3B USD | 14.6 | 17.9 | |
| HK |
|
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
107.6B HKD | 14.9 | 18.5 | |
| US |
|
Five Below Inc
NASDAQ:FIVE
|
12.9B USD | 26.3 | 36 | |
| NL |
G
|
Grandvision NV
F:8GV
|
7.2B EUR | 18.2 | 20.1 | |
| JP |
|
Sanrio Co Ltd
TSE:8136
|
1.2T JPY | 14.6 | 22.6 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 8.2 |
| Median | 12.6 |
| 70th Percentile | 20 |
| Max | 116 799.5 |
Other Multiples
InNature Bhd
Glance View
InNature Bhd.functions as an investment holding company, which engages in the retail and distribution of The Body Shop (TBS) and Natura products. The company is headquartered in Selangor Darul Ehsan, Selangor. The company went IPO on 2020-02-20. The Body Shop offers skincare, body care, hair care and make-up products. The Body Shop stores operates globally, across Europe, North and South America, the Middle East, South Africa and Asia. The Body Shop International is part of Natura & Co, which also owns the Natura, Aesop and Avon brand of cosmetics and personal care products. The Company’s Natura brand develops personal care products that has approximately 2,000 products. The company also has approximately 45 Company owned stores, products in over 3,800 pharmacies and an online platform. The firm has a network of approximately 117 stores across West Malaysia, Sabah, Labuan, Vietnam and Cambodia. The firm operates its own e-commerce Websites in Malaysia, Vietnam and Cambodia, as well as via selected third-party online stores, such as Hermo, Tiki, Lazada and Shopee.
