B

Bonia Corporation Bhd
KLSE:BONIA

Watchlist Manager
Bonia Corporation Bhd
KLSE:BONIA
Watchlist
Price: 1.19 MYR Market Closed
Market Cap: 239.9m MYR

Relative Value

The Relative Value of one BONIA stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.19 MYR, Bonia Corporation Bhd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BONIA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
36
Median 3Y
0.8
Median 5Y
0.8
Industry
0.5
Forward
0.6
vs History
49
vs Industry
41
Median 3Y
9
Median 5Y
10.5
Industry
16.3
Forward
9.6
vs History
58
vs Industry
55
Median 3Y
4.4
Median 5Y
4
Industry
8
vs History
6
vs Industry
9
Median 3Y
7.1
Median 5Y
6.1
Industry
16.1
vs History
61
vs Industry
71
Median 3Y
0.9
Median 5Y
0.7
Industry
1.6
vs History
69
vs Industry
37
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7
Forward
0.6
vs History
77
vs Industry
61
Median 3Y
1.4
Median 5Y
1.3
Industry
2.2
vs History
57
vs Industry
62
Median 3Y
3.3
Median 5Y
3.2
Industry
8.2
Forward
2.9
vs History
38
vs Industry
52
Median 3Y
5.1
Median 5Y
5.5
Industry
12.4
Forward
4.3
vs History
52
vs Industry
58
Median 3Y
4.5
Median 5Y
4.1
Industry
9.3
vs History
49
vs Industry
51
Median 3Y
5.8
Median 5Y
5.2
Industry
12.9
vs History
61
vs Industry
70
Median 3Y
0.7
Median 5Y
0.6
Industry
1

Multiples Across Competitors

BONIA Competitors Multiples
Bonia Corporation Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Bonia Corporation Bhd
KLSE:BONIA
239.2m MYR 0.6 10.5 3 6.3
ES
Industria de Diseno Textil SA
MAD:ITX
151.7B EUR 3.9 25.9 13.3 18.8
US
TJX Companies Inc
NYSE:TJX
142.3B USD 2.5 29.3 18.9 22.2
JP
Fast Retailing Co Ltd
TSE:9983
14.3T JPY 4.4 35 17.2 23.9
ZA
Pepkor Holdings Ltd
JSE:PPH
98.9B Zac 0 0 0 0
ZA
Mr Price Group Ltd
JSE:MRP
60.9B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
45.9B USD 2.2 22 14.1 16.5
ZA
Foschini Group Ltd
JSE:TFG
41.7B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
26.6B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
226.9B SEK 1 20.6 7 16.2
IN
Trent Ltd
NSE:TRENT
1.8T INR 11.3 94.6 59.8 79.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
B
Bonia Corporation Bhd
KLSE:BONIA
Average EV/EBITDA: 19
3
-1%
N/A
ES
Industria de Diseno Textil SA
MAD:ITX
13.3
7%
1.9
US
TJX Companies Inc
NYSE:TJX
18.9
8%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
17.2
9%
1.9
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
US
Ross Stores Inc
NASDAQ:ROST
14.1
6%
2.3
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
16%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
7
4%
1.7
IN
Trent Ltd
NSE:TRENT
59.8
37%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
B
Bonia Corporation Bhd
KLSE:BONIA
Average EV/EBIT: 26.2
6.3
3%
2.1
ES
Industria de Diseno Textil SA
MAD:ITX
18.8
7%
2.7
US
TJX Companies Inc
NYSE:TJX
22.2
9%
2.5
JP
Fast Retailing Co Ltd
TSE:9983
23.9
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
13%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
16.5
6%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
28%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
16.2
8%
2
IN
Trent Ltd
NSE:TRENT
79.4
46%
1.7