Innature Bhd (5295) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Innature Bhd stock MYR 0.24, price MYR 0.13, upside +92.0%, quality 60 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range 0.1250 MYR – 0.6977 MYR · fair‑value band 0.1800 MYR – 0.3000 MYR · the 0.1250 MYR price screens below the 0.2400 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Innature Bhd in your weekly email
Every Wednesday you see whether Innature Bhd is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
InNature Berhad, together with its subsidiaries, retails cosmetics and personal care products in Malaysia, Vietnam, Cambodia, Indonesia, and Singapore. The company operates in two segments, Retailing, and Food and Beverage Services.
Show moreShow less
It offers skin, body, and hair care, as well as make-up products under The Body Shop brand name; operates restaurant under the Burger & Lobster brand name; and provides derma-botanical beauty products under the Yves Rocher brand name.
The company also engages in the marketing of products under The Body Shop franchise; and provision of consultancy services. It sells its products through stores, e-commerce, and other remote channels. The company was founded in 1984 and is headquartered in Subang Jaya, Malaysia.
InNature Berhad operates as a subsidiary of Etheco Sdn Bhd.
Stock analysis
Innature Bhd (5295) currently trades at 0.1250 MYR, while our model-based Fair Value estimate is 0.2400 MYR, implying the stock looks roughly 48% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.4400 MYR per share, and 20 of the 24 models we run sit above the 0.1250 MYR price.
Bear case: the Asset-Based group reads lowest at 0.0700 MYR, and 4 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.1800 MYR (bear) to 0.3000 MYR (bull), the price of 0.1250 MYR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Innature Bhd reported revenue of 140M MYR in FY2025 versus 132M MYR in FY2021, a compound +1.5%/yr. Reported net income was 7.7M MYR in FY2025, compounding −15.4%/yr from FY2021.
Key figures
Market cap 87.3M MYR (≈ $21.5M) Micro · P/S ratio 0.56 · Dividend yield 8.0% · Net margin −0.2% · Return on equity −0.3% · Return on assets (EBIT) 8.8% (5-year average) · Operating margin −3.3% · Revenue (TTM) 164M MYR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −5% fair-value upside, at 92%, 5295 screens cheaper than that median.
Fair Value models
Bear0.1800 MYRFair Value 0.2400 MYRBull0.3000 MYR
Price 0.1250 MYR · Upside +92.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+4.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.1%
Start year 2020 (pandemic)
Revenue growth 9 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.5%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MYR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−9.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.7%
Dividend (yield on the price)8.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−17.7% vs −12.7%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.19% → 7%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 4.9%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−37.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −38.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Retail · 203 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside+92.0% · Top 25%
Profitability
Return on assets3.4% · Below median
Net margin (12 months)−0.2% · Bottom 25%
Operating margin (12 months)−3.3% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)37.3% · Top 25%
Dividend yield (12 months)8.0% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Specialty Retail median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Innature Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5295
Frequently asked questions
Is Innature Bhd (5295) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 0.2400 MYR versus a price of 0.1250 MYR, about +92% upside (undervalued).
What is the fair value of 5295?
Our model-based fair value for Innature Bhd is 0.2400 MYR (as of Nov 3, 2026), built from audited fundamentals. The current price: 0.1250 MYR.
What is the quality score of 5295?
Innature Bhd has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Innature Bhd (5295)?
Our model-based price target is the fair value of 0.2400 MYR (as of Nov 3, 2026) from 24 valuation models. Cautious scenario 0.1800 MYR, optimistic scenario 0.3000 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Innature Bhd stock forecast for 2026?
Our models put fair value at 0.2400 MYR, about +92% upside versus a price of 0.1250 MYR (undervalued). Cautious scenario 0.1800 MYR, optimistic scenario 0.3000 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Innature Bhd (5295)?
Innature Bhd reported trailing-twelve-month revenue of about 164M MYR (latest available figure, as of Nov 3, 2026).
Does Innature Bhd pay a dividend?
Innature Bhd currently shows a dividend yield of 8.00% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Innature Bhd (5295) and when is the ex-dividend date?
Innature Bhd pays a dividend of 0.01 MYR per share a year, a dividend yield of 8.0%. The last ex-dividend date was Mar 11, 2026. A dividend has been paid every year since at least 2020. The payout ratio is 91.5% of earnings. Free cash flow covers the dividend 3.75 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Innature Bhd (5295)?
For today's price to be fair in a discounted-cash-flow model, Innature Bhd would have to grow free cash flow by -37.6 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.1 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 5295 use?
Our models discount Innature Bhd at 9.7 %: a base by market capitalisation (nano), damped by beta 0.45, country premium for Malaysia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Innature Bhd that is -37.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Innature Bhd (5295) delivered so far?
Over the past 5 years revenue at Innature Bhd grew -2.1 % a year. The price currently implies free-cash-flow growth of -37.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Innature Bhd (5295) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Innature Bhd (-37.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Innature Bhd (5295)?
The free-cash-flow yield on the price is 30.32 %: that much free cash flow Innature Bhd produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Innature Bhd (5295)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Innature Bhd it is 0.2400 MYR per share (as of Nov 3, 2026), against a price of 0.1250 MYR. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Innature Bhd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 5295 trades below its calculated fair value: price 0.1250 MYR, fair value 0.2400 MYR, a gap of about +92% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 5295?
No. The price is what the market pays today (0.1250 MYR); the fair value is what the company's own numbers justify (0.2400 MYR). For Innature Bhd the two are 0.1150 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Innature Bhd worth?
The market values Innature Bhd at about 87.3M MYR (market capitalisation, as of Nov 3, 2026). Per share that is 0.1250 MYR; our models calculate a fair value of 0.2400 MYR per share.
What do the bullish and bearish scenarios say about 5295?
Our models span a range for Innature Bhd: cautious scenario 0.1800 MYR, base 0.2400 MYR, optimistic 0.3000 MYR per share (as of Nov 3, 2026, price 0.1250 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of 5295?
The PEG ratio of Innature Bhd is 0.58 (P/E divided by earnings growth, as of Nov 3, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Innature Bhd (5295)?
Balance-sheet figures for Innature Bhd (as of Nov 3, 2026): return on equity −0.3%, debt of 0.00 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 5295 from its 52-week high?
Innature Bhd trades at 0.1250 MYR, about 34% below its 52-week high of 0.1900 MYR and at the low of 0.1250 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.2400 MYR is for.
Which stocks are comparable to Innature Bhd?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Innature Bhd stock attractive at the current price?
The data as of Nov 3, 2026: price 0.1250 MYR, calculated fair value 0.2400 MYR (+92%), Quality Score 60/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 5295 calculated?
We run Innature Bhd through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.2400 MYR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Innature Bhd currently trades 48% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Innature Bhd (5295)?
The closing price on Nov 6, 2026 was 0.1250 MYR. Our model-based fair value is 0.2400 MYR, about +92% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Innature Bhd right now?
The price is below even our cautious bear case (0.1800 MYR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Innature Bhd
How large is the market capitalisation of Innature Bhd (5295)?
The market capitalisation of Innature Bhd is 87.3M MYR (≈ $21.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Innature Bhd (5295)?
The price-to-sales ratio of Innature Bhd is 0.56 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Innature Bhd (5295)?
The dividend yield of Innature Bhd is 8.0%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Innature Bhd (5295)?
The net margin of Innature Bhd is −0.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Innature Bhd (5295)?
The return on equity (ROE) of Innature Bhd is −0.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Innature Bhd (5295)?
On an EBIT basis the return on assets of Innature Bhd is 8.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Innature Bhd (5295)?
The operating margin of Innature Bhd is −3.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Innature Bhd (5295)?
Revenue at Innature Bhd is growing +37.3% versus a year earlier (3y avg −2.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Innature Bhd (5295)?
Earnings per share at Innature Bhd are growing +76.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Innature Bhd (5295) carry?
The net debt of Innature Bhd is 10.5M MYR (fiscal year 2025, ≈ 0.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Innature Bhd in the live analysis
One click puts Innature Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026