Valuation Timberwell

Stocks

Delayed BURSA MALAYSIA 10:40:51 30/10/2026 HKT			5-day change	1st Jan Change
2.640 ^MYR	-0.75%		+2.33%	+252.00%

10-06	Timberwell Berhad Reports Production Results for the Month of September 2026	CI
09-15	Timberwell Submits Share-Split Application	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	40.07	51.65	46.31	47.2	46.75	66.79
Change	-	28.89%	-10.34%	1.92%	-0.94%	42.86%
Enterprise Value (EV) ¹	40.42	46.26	43.58	46.09	45.88	66.36
Change	-	14.44%	-5.8%	5.76%	-0.45%	44.62%
P/E	-90.5x	8.31x	6.47x	-21.3x	-123x	-104x
PBR	0.77x	0.89x	0.73x	0.77x	0.76x	1.14x
PEG	-	-0x	0.4x	0x	1.5x	-1.5x
Capitalization / Revenue	2.19x	1.67x	1.72x	2.5x	2.02x	4.66x
EV / Revenue	2.21x	1.5x	1.62x	2.44x	1.98x	4.63x
EV / EBITDA	55.2x	9.02x	10.1x	-23.5x	493x	25x
EV / EBIT	-183x	11.2x	13.6x	-14.8x	-54.9x	34.2x
EV / FCF	60.6x	8.95x	-23.7x	-14x	-16x	42.9x
FCF Yield	1.65%	11.2%	-4.22%	-7.15%	-6.23%	2.33%
Dividend per Share ²	-	-	0.02	-	-	-
Rate of return	-	-	3.85%	-	-	-
EPS ²	-0.004974	0.0698	0.0804	-0.0249	-0.004278	-0.007231
Distribution rate	-	-	24.9%	-	-	-
Net sales ¹	18.29	30.9	26.96	18.9	23.17	14.34
EBITDA ¹	0.732	5.126	4.305	-1.961	0.093	2.658
EBIT ¹	-0.221	4.141	3.193	-3.115	-0.836	1.943
Net income ¹	-0.443	6.212	7.159	-2.219	-0.381	-0.644
Net Debt ¹	0.352	-5.388	-2.726	-1.107	-0.868	-0.432
Reference price ²	0.450	0.580	0.520	0.530	0.525	0.750
Nbr of stocks (in thousands)	89,051	89,051	89,051	89,051	89,051	89,051
Announcement Date	21/4/21	22/4/22	20/4/23	22/4/24	23/4/25	21/4/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TIMBERWELL	-	-	-	-	57.89M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	35.03x	4.88x	17.11x	2.5%	8.69B
WEST FRASER TIMBER CO. LTD.	-16.24x	1.03x	35.42x	1.89%	5.35B
LOUISIANA-PACIFIC CORPORATION	67.46x	2.05x	18.52x	1.68%	4.9B
UFP INDUSTRIES, INC.	17.77x	0.59x	7.43x	-	4.31B
STELLA-JONES INC.	13.47x	1.39x	8.43x	2.03%	2.6B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	13.26x	-	-	-	1.53B
CENTURY PLYBOARDS (INDIA) LIMITED	34.12x	2.45x	18.26x	0.23%	1.5B
Average	23.55x	2.06x	17.53x	1.67%	3.62B
Weighted average by Cap.	25.31x	2.48x	18.66x	1.99%