Subscribe

InNature Berhad (5295.KL)

MYR0.16 +0.00 (+0.00%)
MY KLS Consumer Cyclical Specialty Retail
Address No. 5, Jalan USJ 10/1C 47620
Subang Jaya, MY
CEO Hui Kiang Bay
IPO 2020-02-20
ISIN MYL5295OO000

Explore sections of this company profile

Description

Operating as an investment holding company, InNature Berhad is primarily engaged in the retailing and distribution of beauty and personal hygiene products throughout Malaysia, Vietnam, and Cambodia. The company's diverse product range includes items for skincare, body care, hair care, and makeup, prominently marketed under the Natura, Aesop, and Avon brands. These products reach consumers through a multi-channel approach, encompassing physical retail stores situated in prominent shopping malls, bustling high streets, airport terminals, and major department stores, alongside its dedicated e-commerce platforms and various external online retailers. Established in 1984, InNature Berhad maintains its corporate headquarters in Subang Jaya, Malaysia, and functions as a controlled entity under Etheco Sdn Bhd.

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
MYR0.16 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
196.7K
Beta
0.42
Float Shares
165.65M
Free Float %
23.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +5.71% +0.00% +5.71% +12.12% -11.90% -63.73% -70.87% -71.76% -71.76%
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
0.16
DCF (Unlevered) 1.55 +898.5%
DCF (Levered) 1.35 +771.3%

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)
Rating 2025-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.45
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    +4.4% Q1'26: +42.3% (vs Q1'25)
  • EPS growth Specialty Retail: +20.6%
    +0.0% Q1'26: -885.7% (vs Q1'25)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +18.1% Q1'26: +2.9% (vs Q1'25)
  • EBIT margin Specialty Retail: +5.4%
    +6.8% Q1'26: -7.8% (vs Q1'25)
  • ROIC Specialty Retail: +6.5%
    +5.4% Q1'26: -10.2% (vs Q1'25)
  • Share dilution Specialty Retail: +0.1%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    1.28× Q1'26: 3.09× (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 (0.39) × ERP
WACC = 76% × Ke + 24% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1.55 Current price: 0.16
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 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
155.36M
est: 158.90M (-2.2%)
131.92M
est: 135.30M (-2.5%)
149.40M
est: 153.72M (-2.8%)
135.33M
est: 131.40M (+3.0%)
133.99M
est: 127.40M (+5.2%)
139.86M
est: 139.10M (+0.5%)
151.30M
151.30M – 151.30M
+8.8% YoY
EBITDA
51.26M
est: 42.43M (+20.8%)
42.68M
est: 36.13M (+18.1%)
45.39M
est: 41.05M (+10.6%)
17.50M
est: 35.09M (-50.1%)
33.31M
est: 31.40M (+6.1%)
31.74M
est: 34.28M (-7.4%)
37.29M
37.29M – 37.29M
+8.8% YoY
EBIT
29.84M
est: 23.37M (+27.7%)
22.43M
est: 19.90M (+12.7%)
27.57M
est: 22.61M (+21.9%)
13.11M
est: 19.33M (-32.2%)
12.32M
est: 15.57M (-20.9%)
9.49M
est: 17.01M (-44.2%)
18.50M
18.50M – 18.50M
+8.8% YoY
Net Income
20.18M
est: 16.94M (+19.1%)
15.05M
est: 14.12M (+6.6%)
21.34M
est: 21.18M (+0.7%)
10.50M
est: 10.12M (+3.8%)
7.70M
est: 7.06M (+9.1%)
7.71M
est: 9.88M (-22.0%)
11.29M
11.29M – 11.29M
+14.3% YoY
SGA
7.74M
est: 7.50M (+3.1%)
6.67M
est: 6.39M (+4.4%)
6.18M
est: 7.26M (-14.9%)
6.26M
est: 6.20M (+0.9%)
6.45M
est: 9.16M (-29.6%)
24.23M
est: 10.00M (+142.3%)
10.88M
10.88M – 10.88M
+8.8% YoY
EPS
0.03
est: 0.02 (+20.8%)
0.02
est: 0.02 (+6.5%)
0.03
est: 0.03 (+0.7%)
0.01
est: 0.01 (+4.0%)
0.01
est: 0.01 (+9.0%)
0.01
est: 0.01 (-22.1%)
0.02
0.02 – 0.02
+14.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-26 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-25 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-22 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-21 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-15 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-14 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-13 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-12 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-11 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-06 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-05 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-04 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
27.56M
OE per share TTM
0.04
Owner's Yield
21.10%
Maintenance CapEx ratio
6.85%
Maint CapEx / Avg PPE
24.6%

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

This company is not held by any ETF 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
15.6K
Shares Outstanding
705.88M

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
Cang Yang Chia Chief Financial Officer male
Chuen Hsien Foong GM & Executive Director male
Fei San Seow Company Secretary female
Hui Kiang Bay Chief Executive Officer female
Hui Sain Fong Non-Independent Executive Director female
Kim Choo Cheah MD & Non-Independent Executive 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