I

InNature Bhd
KLSE:INNATURE

Watchlist Manager
InNature Bhd
KLSE:INNATURE
Watchlist
Price: 0.2 MYR -2.44% Market Closed
Market Cap: 141.2m MYR
Have any thoughts about
InNature Bhd?
Write Note

Intrinsic Value

The intrinsic value of one INNATURE stock under the Base Case scenario is 0.3 MYR. Compared to the current market price of 0.2 MYR, InNature Bhd is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

INNATURE Intrinsic Value
0.3 MYR
Undervaluation 33%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation Backtest
InNature Bhd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for INNATURE cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about INNATURE?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about InNature Bhd

Provide an overview of the primary business activities
of InNature Bhd.

What unique competitive advantages
does InNature Bhd hold over its rivals?

What risks and challenges
does InNature Bhd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for InNature Bhd.

Provide P/S
for InNature Bhd.

Provide P/E
for InNature Bhd.

Provide P/OCF
for InNature Bhd.

Provide P/FCFE
for InNature Bhd.

Provide P/B
for InNature Bhd.

Provide EV/S
for InNature Bhd.

Provide EV/GP
for InNature Bhd.

Provide EV/EBITDA
for InNature Bhd.

Provide EV/EBIT
for InNature Bhd.

Provide EV/OCF
for InNature Bhd.

Provide EV/FCFF
for InNature Bhd.

Provide EV/IC
for InNature Bhd.

Show me price targets
for InNature Bhd made by professional analysts.

What are the Revenue projections
for InNature Bhd?

How accurate were the past Revenue estimates
for InNature Bhd?

What are the Net Income projections
for InNature Bhd?

How accurate were the past Net Income estimates
for InNature Bhd?

What are the EPS projections
for InNature Bhd?

How accurate were the past EPS estimates
for InNature Bhd?

What are the EBIT projections
for InNature Bhd?

How accurate were the past EBIT estimates
for InNature Bhd?

Compare the revenue forecasts
for InNature Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of InNature Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of InNature Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of InNature Bhd compared to its peers.

Compare the P/E ratios
of InNature Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing InNature Bhd with its peers.

Analyze the financial leverage
of InNature Bhd compared to its main competitors.

Show all profitability ratios
for InNature Bhd.

Provide ROE
for InNature Bhd.

Provide ROA
for InNature Bhd.

Provide ROIC
for InNature Bhd.

Provide ROCE
for InNature Bhd.

Provide Gross Margin
for InNature Bhd.

Provide Operating Margin
for InNature Bhd.

Provide Net Margin
for InNature Bhd.

Provide FCF Margin
for InNature Bhd.

Show all solvency ratios
for InNature Bhd.

Provide D/E Ratio
for InNature Bhd.

Provide D/A Ratio
for InNature Bhd.

Provide Interest Coverage Ratio
for InNature Bhd.

Provide Altman Z-Score Ratio
for InNature Bhd.

Provide Quick Ratio
for InNature Bhd.

Provide Current Ratio
for InNature Bhd.

Provide Cash Ratio
for InNature Bhd.

What is the historical Revenue growth
over the last 5 years for InNature Bhd?

What is the historical Net Income growth
over the last 5 years for InNature Bhd?

What is the current Free Cash Flow
of InNature Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for InNature Bhd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
InNature Bhd

Current Assets 89.1m
Cash & Short-Term Investments 49.7m
Receivables 5.1m
Other Current Assets 34.3m
Non-Current Assets 93.2m
PP&E 32.8m
Intangibles 51.7m
Other Non-Current Assets 8.7m
Current Liabilities 27.7m
Accounts Payable 12.1m
Other Current Liabilities 15.7m
Non-Current Liabilities 12.9m
Long-Term Debt 11m
Other Non-Current Liabilities 1.9m
Efficiency

Earnings Waterfall
InNature Bhd

Revenue
131.9m MYR
Cost of Revenue
-43m MYR
Gross Profit
89m MYR
Operating Expenses
-77.1m MYR
Operating Income
11.9m MYR
Other Expenses
-2.3m MYR
Net Income
9.5m MYR

Free Cash Flow Analysis
InNature Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

INNATURE Profitability Score
Profitability Due Diligence

InNature Bhd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
Positive Operating Income
56/100
Profitability
Score

InNature Bhd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

INNATURE Solvency Score
Solvency Due Diligence

InNature Bhd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Negative Net Debt
Low D/E
79/100
Solvency
Score

InNature Bhd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

INNATURE Price Targets Summary
InNature Bhd

Wall Street analysts forecast INNATURE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for INNATURE is 0.23 MYR with a low forecast of 0.23 MYR and a high forecast of 0.24 MYR.

Lowest
Price Target
0.23 MYR
16% Upside
Average
Price Target
0.23 MYR
17% Upside
Highest
Price Target
0.24 MYR
21% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for INNATURE?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for INNATURE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

InNature Bhd

Country

Malaysia

Industry

Retail

Market Cap

141.2m MYR

Dividend Yield

5%

Description

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.

Contact

SELANGOR
Selangor Darul Ehsan
UEP Subang Jaya,, No. 5, Jalan USJ 10/1C, Subang Jaya
+60356324313
innature.com.my

IPO

2020-02-20

Employees

-

Officers

MD & Non-Independent Executive Director
Ms. Kim Choo Cheah
Executive Director
Ms. Hui Sain Fong
Chief Executive Officer
Ms. Hui Kiang Bay
Chief Financial Officer
Mr. Cang Yang Chia
Chief Revenue Officer
Ms. Nian Mei Chan
Company Secretary
Ms. Fei San Seow

See Also

Discover More
What is the Intrinsic Value of one INNATURE stock?

The intrinsic value of one INNATURE stock under the Base Case scenario is 0.3 MYR.

Is INNATURE stock undervalued or overvalued?

Compared to the current market price of 0.2 MYR, InNature Bhd is Undervalued by 33%.

Back to Top