Subscribe

Carlsberg Brewery Malaysia Berhad (2836.KL)

MYR16.06 +0.00 (+0.00%)
MY KLS Consumer Defensive Beverages - Alcoholic
Address No. 55, Persiaran Selangor 40200
Shah Alam, MY
CEO Stefano Clini
IPO 2000-01-03
ISIN MYL2836OO004

Explore sections of this company profile

Description

Carlsberg Brewery Malaysia Berhad, along with its affiliated companies, is engaged in the production, distribution, and commercialization of a wide selection of alcoholic and non-alcoholic beverages. Its operations extend across Malaysia, Singapore, and various international markets. The company's diverse brand lineup encompasses Jing-A, Brooklyn, Tuborg Strong, Carlsberg 0.0 Wheat, Carlsberg Special Brew, Carlsberg Smooth Draught, Sapporo, Carlsberg Danish Pilsner, 1664, Connar's Stout Porter, Somersby, Somersby Apple 0.0, SKOL, and Royal Stout. Established in 1969, its corporate headquarters are located in Shah Alam, Malaysia. It operates as a subsidiary of Carlsberg Breweries A/S.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
MYR16.06 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
151.4K
Beta
0.14
Float Shares
140.90M
Free Float %
46.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.19% +0.24% +0.71% -6.59% -1.16% +1.80% -11.55% -21.66% -21.30% +32.40% +183.33%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
16.06
DCF (Unlevered) 37.29 +132.2%
DCF (Levered) 24.08 +49.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 89% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 7 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
7.86
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Beverages - Alcoholic: +1.2%
    -4.9% Q1'26: +6.5% (vs Q1'25)
  • EPS growth Beverages - Alcoholic: +10.7%
    +11.8% Q1'26: +3.2% (vs Q1'25)
  • FCF margin FCF growth · Beverages - Alcoholic: -4.0%
    +12.0% Q1'26: +36.5% (vs Q1'25)
  • EBIT margin Beverages - Alcoholic: +13.7%
    +21.5% Q1'26: +17.2% (vs Q1'25)
  • ROIC Beverages - Alcoholic: +6.8%
    +111.1% Q1'26: +138.7% (vs Q1'25)
  • Share dilution Beverages - Alcoholic: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Beverages - Alcoholic: -0.12×
    0.08× Q1'26: 0.02× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.13) × ERP
WACC = 99% × Ke + 1% × Kd (8.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 37.29 Current price: 16.06
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
9 Rev. Ana.
9 EPS Ana.
Dec 2027
9 Rev. Ana.
9 EPS Ana.
Dec 2028
3 Rev. Ana.
4 EPS Ana.
Revenue
1.68B
est.
1.77B
est.
1.92B
est.
2.26B
est: 2.26B (0.0%)
1.79B
est: 1.70B (+4.8%)
1.77B
est: 1.79B (-0.9%)
2.41B
est: 2.43B (-0.6%)
2.26B
est: 2.34B (-3.5%)
2.38B
est: 2.45B (-2.9%)
2.26B
est: 2.41B (-6.1%)
2.41B
2.32B – 2.55B
+0.1% YoY
2.49B
2.40B – 2.59B
+3.2% YoY
2.55B
2.46B – 2.68B
+2.6% YoY
EBITDA
314.95M
est.
330.93M
est.
358.62M
est.
412.43M
est: 422.38M (-2.4%)
259.92M
est: 318.82M (-18.5%)
320.02M
est: 334.77M (-4.4%)
493.77M
est: 454.43M (+8.7%)
485.27M
est: 438.60M (+10.6%)
452.45M
est: 662.04M (-31.7%)
520.36M
est: 651.00M (-20.1%)
651.54M
626.66M – 689.29M
+0.1% YoY
672.68M
648.95M – 701.17M
+3.2% YoY
690.05M
664.73M – 724.57M
+2.6% YoY
EBIT
271.35M
est.
285.12M
est.
308.98M
est.
373.43M
est: 363.91M (+2.6%)
216.75M
est: 274.69M (-21.1%)
262.77M
est: 288.42M (-8.9%)
447.41M
est: 391.53M (+14.3%)
422.82M
est: 377.89M (+11.9%)
452.45M
est: 572.62M (-21.0%)
486.89M
est: 563.07M (-13.5%)
563.53M
542.01M – 596.19M
+0.1% YoY
581.82M
561.30M – 606.46M
+3.2% YoY
596.85M
574.94M – 626.70M
+2.6% YoY
Net Income
209.41M
est.
226.84M
est.
263.83M
est.
291.02M
est: 292.49M (-0.5%)
162.18M
est: 173.44M (-6.5%)
200.99M
est: 203.53M (-1.2%)
317.05M
est: 341.71M (-7.2%)
327.26M
est: 332.46M (-1.6%)
337.08M
est: 347.46M (-3.0%)
375.64M
est: 356.72M (+5.3%)
375.65M
348.55M – 391.36M
+5.3% YoY
396.33M
372.10M – 425.30M
+5.5% YoY
413.70M
393.96M – 440.60M
+4.4% YoY
SGA
271.40M
est.
285.18M
est.
309.03M
est.
348.48M
est: 363.98M (-4.3%)
284.76M
est: 274.74M (+3.6%)
279.22M
est: 288.48M (-3.2%)
365.88M
est: 391.60M (-6.6%)
377.29M
est: 377.96M (-0.2%)
406.04M
est: 395.46M (+2.7%)
363.94M
est: 388.87M (-6.4%)
389.19M
374.33M – 411.74M
+0.1% YoY
401.82M
387.65M – 418.84M
+3.2% YoY
412.20M
397.07M – 432.82M
+2.6% YoY
EPS
0.68
est.
0.74
est.
0.86
est.
0.95
est: 0.96 (-0.7%)
0.53
est: 0.57 (-6.6%)
0.66
est: 0.67 (-0.9%)
1.04
est: 1.12 (-6.9%)
1.07
est: 1.09 (-1.6%)
1.10
est: 1.14 (-3.2%)
1.23
est: 1.17 (+5.4%)
1.23
1.14 – 1.28
+5.3% YoY
1.30
1.22 – 1.39
+5.5% YoY
1.35
1.29 – 1.44
+4.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-14 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-13 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-12 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-11 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-08 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-07 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-06 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-05 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-04 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-30 A 4/5 4/5 5/5 5/5 3/5 4/5 1/5
2026-04-29 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-28 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-27 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-24 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-23 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-22 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-21 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-20 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-17 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-16 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
358.62M
OE per share TTM
1.17
Owner's Yield
6.98%
Maintenance CapEx ratio
5.36%
Maint CapEx / Avg PPE
13.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 48 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
589.5K
Shares Outstanding
305.75M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Stefano Clini MD & Executive Director 5M male
Henrik Juel Andersen Managing Director of Lao Brewery Company Ltd. male
Ming Choo Lai Corporate Affairs & Sustainability Director female
Mun Seng Yong Chief Financial Officer male
Olga Pulyaeva Marketing Director female
Poi San Koh Legal & Compliance Director and Company Secretary female
Tan Sim Huan Sales Director male
Tiong Lim Head of Internal Audit male
Cai Jin Chia Legal Manager female
Yen Li Choy People & Culture Director female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits