Esthetics International Group BhdXKLS:5081 32 WACC % is 2.52% as of Jul. 02, 2026, which is 16% below its 10-year median of 3.00. GuruFocus rates XKLS:5081 with a GF Score™ of 32/100 and a GF Value™ of RM0.30 (Possible Value Trap). The stock has 1 warning sign investors should review. Among 2,032 Consumer Packaged Goods companies, Esthetics International Group Bhd ranks better than 91.04% on this metric.
As of today (2026-07-02), Esthetics International Group Bhd's weighted average cost of capital is 2.52%%. Esthetics International Group Bhd's ROIC % is 0.00% (calculated using TTM income statement data).
Esthetics International Group Bhd earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Esthetics International Group Bhd (XKLS:5081) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Esthetics International Group Bhd's weighted average cost of capital is 2.52%%. Esthetics International Group Bhd's ROIC % is 0.00% (calculated using TTM income statement data).
Esthetics International Group Bhd earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
Esthetics International Group Bhd WACC % Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Household & Personal Products subindustry, Esthetics International Group Bhd's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Esthetics International Group Bhd WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, Esthetics International Group Bhd's WACC % distribution charts can be found below:
* The bar in red indicates where Esthetics International Group Bhd's WACC % falls into.
Esthetics International Group Bhd WACC % Calculation
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Esthetics International Group Bhd's market capitalization (E) is RM41.509 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Esthetics International Group Bhd's latest one-year quarterly average Book Value of Debt (D) is RM40.391 Mil.
a) weight of equity = E / (E + D) = 41.509 / (41.509 + 40.391) = 0.5068
b) weight of debt = D / (E + D) = 40.391 / (41.509 + 40.391) = 0.4932
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.485%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Esthetics International Group Bhd's beta is 0.0827.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.485% + 0.0827 * 6% = 4.9812%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Esthetics International Group Bhd's interest expense (positive number) was RM1.454 Mil. Its total Book Value of Debt (D) is RM40.391 Mil.
Cost of Debt = 1.454 / 40.391 = 3.5998%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 4.744 / 1.421 = 333.85%, which is higher than 100%. Therefore it's set to 100%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Esthetics International Group Bhd (XKLS:5081) has a WACC % of 2.52% as of Jul. 02, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Esthetics International Group Bhd and its competitors. This is 16% below median its historical median of 3.00. Over the past decade, Esthetics International Group Bhd's WACC % has ranged from 1.98 to 6.05. According to the industry distribution chart, Esthetics International Group Bhd ranks #182 out of 2032 companies in the Consumer Packaged Goods industry, placing it in the top 9%.
Is Esthetics International Group Bhd's WACC % too high?
Esthetics International Group Bhd's current WACC % of 2.52% is 16% below median its 10-year median of 3.00. Over the past 10 years, this metric has ranged from a low of 1.98 to a high of 6.05. The Consumer Packaged Goods industry median WACC % is 7.69. Esthetics International Group Bhd's value of 2.52% is 67.2% below this industry median. Based on the distribution chart, Esthetics International Group Bhd ranks #182 out of 2032 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Esthetics International Group Bhd has a GF Score™ of 32/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Esthetics International Group Bhd's WACC % compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, Esthetics International Group Bhd ranks #182 out of 2032 companies for WACC %. This places Esthetics International Group Bhd in the top 9% of its industry — outperforming the majority of peers. The industry median WACC % is 7.69. Esthetics International Group Bhd's value of 2.52% is 67.2% below this benchmark. Historically, Esthetics International Group Bhd's own WACC % has ranged from 1.98 to 6.05 over the past decade. While the company's 10-year median is 3.00 vs. the industry median of 7.69, Esthetics International Group Bhd has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Consumer Packaged Goods company?
The median WACC % among Consumer Packaged Goods companies is 7.69, based on 2,032 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Esthetics International Group Bhd's current WACC % of 2.52% is 67.2% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Esthetics International Group Bhd and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.69 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Esthetics International Group Bhd's current WACC % is 2.52%, which is 16% below median its own 10-year median of 3.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Esthetics International Group Bhd stock overvalued right now?
Based on GuruFocus' analysis, Esthetics International Group Bhd (XKLS:5081) is currently considered Possible Value Trap. The stock's GF Value™ is RM0.30, compared to a current price of RM0.18 — trading 41.7% below its estimated fair value. The current WACC % is 2.52%, which is 16% below median its 10-year median of 3.00 and 67.2% below the Consumer Packaged Goods industry median of 7.69. Esthetics International Group Bhd's overall GF Score™ is 32/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Esthetics International Group Bhd (XKLS:5081), the current WACC % is 2.52% as of Jul. 02, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Esthetics International Group Bhd (XKLS:5081) Overvalued in 2026?
Based on GuruFocus' analysis, Esthetics International Group Bhd stock appears to be undervalued.
The current stock price of RM0.18 is trading 41.7% below its estimated GF Value™ of RM0.30.
GuruFocus considers Esthetics International Group Bhd to be Possible Value Trap.
Key valuation signals for XKLS:5081:
WACC %: 2.52% (16% below median its 10-year median of 3.00)
GF Value™: RM0.30 vs. price of RM0.18 (41.7% below fair value)
Industry Position: 67.2% below the Consumer Packaged Goods median (#182 of 2032)
No single metric tells the full story. See the XKLS:5081 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Esthetics International Group Bhd Business Description
Esthetics International Group Bhd is an investment holding company. Its operating segment includes Professional services and sales, Product distribution, E-commerce, and Others. The company generates maximum revenue from the professional services and sales segment. The product distribution segment is engaged in the distribution of beauty and wellness products and beauty equipment. The Professional Services and sales segment includes professional services rendered to beauty and wellness programs and sales of related products. The E-commerce segment includes the retailing of beauty and wellness products via e-commerce. Geographically, it derives a majority of its revenue from Malaysia and also has a presence in Singapore, Hong Kong, and Other Countries.
32GF Score
Get the complete analysis for XKLS:5081
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XKLS:5081 has been successfully added to your 
