|
Market Closed -
BURSA MALAYSIA
16:50:02 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 0.4650 MYR | -1.06% |
|
-7.92% | -15.45% |
| 10-21 | AwanBiru Technology Unit Bags MYR9 Million ERP System Contract | MT |
| 10-19 | Th Plantations Berhad Reports Group Production Results for the Month of September 2026 | CI |
Company Valuation: TH Plantations
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 530.3 | 464 | 428.7 | 601 | 486.1 | 411 | - | - |
| Change | - | -12.5% | -7.62% | 40.21% | -19.12% | -15.45% | - | - |
| Enterprise Value (EV) 1 | 1,722 | 1,282 | 1,251 | 1,401 | 1,227 | 1,106 | 1,063 | 1,008 |
| Change | - | -25.55% | -2.4% | 11.98% | -12.38% | -9.89% | -3.93% | -5.17% |
| P/E | 7.56x | 7.78x | 14.7x | 10.5x | 6.58x | 7.39x | 6.99x | 5.34x |
| PBR | - | - | 0.6x | 0.79x | 0.59x | 0.49x | 0.47x | - |
| PEG | - | -0.5x | -0.3x | 0.1x | 0.2x | -0.3x | 1.24x | 0.2x |
| Capitalization / Revenue | 0.7x | 0.53x | 0.57x | 0.68x | 0.51x | 0.44x | 0.42x | 0.4x |
| EV / Revenue | 2.26x | 1.45x | 1.66x | 1.6x | 1.28x | 1.18x | 1.08x | 0.98x |
| EV / EBITDA | 5.6x | 4.68x | 5.92x | 4.91x | 4.07x | 4.4x | 4.16x | 3.35x |
| EV / EBIT | 7.52x | 6.59x | 9.26x | 6.77x | 5.54x | 6.16x | 5.39x | 4.56x |
| EV / FCF | 90x | 12.7x | 17.6x | 11.4x | 8.34x | 10.1x | 9.86x | 8.03x |
| FCF Yield | 1.11% | 7.88% | 5.67% | 8.8% | 12% | 9.93% | 10.1% | 12.5% |
| Dividend per Share 2 | - | 0.03 | 0.02 | 0.03 | 0.03 | 0.0305 | 0.031 | 0.039 |
| Rate of return | - | 5.71% | 4.12% | 4.41% | 5.45% | 6.56% | 6.67% | 8.39% |
| EPS 2 | 0.0794 | 0.0675 | 0.0329 | 0.0647 | 0.0836 | 0.063 | 0.0665 | 0.087 |
| Distribution rate | - | 44.4% | 60.8% | 46.4% | 35.9% | 48.5% | 46.6% | 44.8% |
| Net sales 1 | 760.8 | 881.3 | 752 | 877.7 | 961.2 | 939.8 | 983.3 | 1,024 |
| EBITDA 1 | 307.4 | 273.9 | 211.3 | 285.3 | 301.5 | 251.6 | 255.7 | 301.1 |
| EBIT 1 | 228.9 | 194.6 | 135.1 | 207 | 221.5 | 179.6 | 197.3 | 221.1 |
| Net income 1 | 70.17 | 68.77 | 46.62 | 75.18 | 91.8 | 55.85 | 58.65 | 77.3 |
| Net Debt 1 | 1,191 | 817.8 | 822.3 | 799.8 | 741.3 | 695.1 | 651.6 | 596.7 |
| Reference price 2 | 0.6000 | 0.5250 | 0.4850 | 0.6800 | 0.5500 | 0.4650 | 0.4650 | 0.4650 |
| Nbr of stocks (in thousands) | 883,851 | 883,851 | 883,851 | 883,851 | 883,851 | 883,851 | - | - |
| Announcement Date | 22/2/22 | 27/2/23 | 28/2/24 | 28/2/25 | 26/2/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.47x | 1.18x | 4.41x | 6.49% | 102M | |
| 21.64x | 2.92x | 14.4x | 3.79% | 257B | |
| 19.25x | 2.47x | 14.75x | 3.32% | 78.97B | |
| 16.89x | 1.76x | 10.01x | 3.7% | 45.34B | |
| 14.28x | 0.51x | 9.2x | 2.71% | 37.22B | |
| 19.85x | 3.04x | 12.34x | 3.53% | 32.91B | |
| 35.11x | 3.04x | 17.71x | 1.06% | 30.94B | |
| 25.25x | 5.29x | 16.86x | 3.32% | 28.79B | |
| -8.41x | 1.84x | 9.19x | 6.72% | 28.29B | |
| 17.88x | 1.71x | 12.11x | 4.77% | 27.22B | |
| Average | 16.92x | 2.38x | 12.10x | 3.94% | 56.66B | |
| Weighted average by Cap. | 19.57x | 2.63x | 13.57x | 3.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5112 Stock
- Valuation TH Plantations
Select your edition
All financial news and data tailored to specific country editions
