1. Malaysia Stocks

  2. •

    Consumer Cyclical

  3. •

    Specialty Retail
InNature Berhad

InNature Berhad

5295.KL
InNature BerhadMY flagMalaysian Stock Exchange
0.17
MYR
- -
- -
116.47MMarket Cap
InNature Berhad
5295.KL
(Malaysian Stock Exchange)

Recent

price

0.17

P/E

ratio

- -

div

yld

- -

ROIC.AI

2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
0.23
0.24
0.26
0.27
0.22
0.19
0.21
0.19
0.19
- -
0.2
Revenue per Share
0.04
0.03
0.06
0.04
0.03
0.02
0.03
0.01
0.01
- -
0.01
Basic EPS, GAAP
0.04
0.05
0.04
0.05
0.04
0.04
0.05
0.02
0.06
- -
0.03
Free Cash Flow per Basic Share
0.02
0.02
0.06
0.03
0.01
0.02
0.02
0.02
0.01
- -
0.01
Dividend per Share
- -
- -
- -
0.12
0.19
0.2
0.2
0.07
0.2
- -
0.2
Book Value per Share
0.19
0.2
0.03
0.05
0.12
0.13
0.14
0.13
0.12
- -
0.11
Tangible Book Value per Share
706
706
706
706
696
706
706
706
706
- -
706
Basic Weighted Avg Shares
160
172
184
192
155
132
149
135
134
140
140
Sales/Revenue/Turnover
23.18
24.35
25.72
23.37
18.92
15.65
18.46
9.94
8.54
6.74
6.78
Operating Margin (%)
21
21
21
21
21
20
18
19
21
22
22
Depreciation Expense
27
24
46
30
20
15
21
11
8
8
8
Net Income, GAAP
27.09
29.7
22.08
25.36
26.93
26.69
25.46
23.94
27.63
28.95
27.34
Effective Tax Rate (%)
16.77
14.02
24.73
15.73
12.99
11.41
14.28
7.76
5.75
5.38
5.51
Profit Margin (%)
97
114
1
3
56
67
73
64
50
31
31
Working Capital
17
11
11
11
10
10
10
15
12
15
15
LT Debt
185
195
75
87
139
144
149
145
134
131
131
Total Equity
- -
12.6
20.55
26.05
14.52
9.16
12.15
5.89
4.89
3.99
4.11
Return on Invested Capital (%)
- -
65.47
112.4
37.1
15.46
10.35
13.73
9.57
7.25
4.98
5.1
Return on Capital (%)
- -
- -
3,650
70.83
18.58
11
15.14
10.88
8.1
5.37
5.51
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Jun'25
Sep'25
Dec'25
ST Debt
12
13
26
LT Borrowings
- -
- -
- -
LT Finance Leases
12
11
15
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
706
706
706
Market Capitalization
131
127
116

Working Capital

FRC

•

in mil. unless spec.
Jun'25
Sep'25
Dec'25
Total Current Assets
71
73
91
Cash, Cash Equivalents & STI
42
41
41
Accounts Receivable, Net
5
5
2
Inventories
24
27
41
Total Current Liabilities
25
28
60
Payables & Accruals
- -
- -
- -
ST Debt
12
13
26
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
-1%
-2%
Free Cash Flow
- -
16.56%
-47.58%
Net Income, GAAP
- -
-12.69%
-2.32%
Sales/Revenue/Turnover
- -
-1.57%
4.38%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
32
34
32
37
135
2024
31
31
31
40
134
2025
31
30
32
47
140

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
0.01
0.01
2024
- -
- -
- -
- -
0.01
2025
- -
- -
- -
0.01
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
0.02
- -
- -
- -
0.02
2024
0.01
- -
- -
- -
0.01
2025
0.01
- -
- -
- -
- -
Similar Companies
Americanas S.A. (BTOOY)
Matas A/S (MATAS.CO)
Archies Limited (ARCHIES.NS)
Waitr Holdings Inc. (ASAPQ)
Deep Diamond India Limited (DDIL.BO)
Beter Bed Holding N.V. (BBED.AS)
Business
InNature Berhad is a Malaysia-based investment holding company principally engaged in the retailing and distribution of cosmetics and personal care products under The Body Shop brand across Malaysia, Vietnam, Cambodia and Singapore; it also operates in food and beverage services through the Burger & Lobster franchise and is expanding its portfolio with the Natura beauty brand and Yves Rocher management in select markets. The company offers naturally inspired skincare, body care, hair care and make-up products under The Body Shop; distributes these via approximately 115 retail stores in shopping malls, high streets, airports and department stores, as well as e-commerce platforms including its own websites and third-party sites such as Lazada, Shopee and TikTok; and provides Burger & Lobster restaurants featuring wild lobsters and prime cut burgers in Malaysia with plans for further expansion. Founded in 1984 with its first The Body Shop store in Kuala Lumpur and headquartered in Subang Jaya, Selangor, InNature holds franchises for The Body Shop in West Malaysia, Sabah, Labuan, Vietnam and Cambodia since 2009 and 2018 respectively; it became the first certified B Corp public listed company in Southeast Asia in March 2023 and a constituent of FTSE4Good Bursa Malaysia indexes in June 2022. Recent developments include the completion of its acquisition of The Body Shop Singapore Pte Ltd for S$3.16 million (RM10.41 million) in 2025, extending its store network beyond 105 locations and tapping Singapore's high-value digital beauty market; takeover of Yves Rocher management in Vietnam and ongoing negotiations for partnerships in Malaysia and Singapore; entry into a new Franchise Framework Agreement with The Body Shop International; and diversification into food and beverage with Burger & Lobster operations reporting profits surpassing retail in early 2025. InNature Berhad operates as a subsidiary of Etheco Sdn Bhd, targeting sustainability-conscious consumers in Southeast Asia's personal care and dining sectors.