|
Market Closed -
BURSA MALAYSIA
02:25:36 07/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 0.5250 MYR | -1.87% |
|
-2.78% | -4.55% |
| 17/09 | TH Plantations Discloses August Production Figures | MT |
| 17/09 | Th Plantations Berhad Reports Group Production Results for the Month of August 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 | 464 | - | - |
| Change | - | -12.5% | -7.62% | 40.21% | -19.12% | -4.55% | - | - |
| Enterprise Value (EV) 1 | 1,722 | 1,282 | 1,251 | 1,401 | 1,227 | 1,159 | 1,116 | 1,061 |
| Change | - | -25.55% | -2.4% | 11.98% | -12.38% | -5.57% | -3.75% | -4.92% |
| P/E | 7.56x | 7.78x | 14.7x | 10.5x | 6.58x | 8.34x | 7.89x | 6.03x |
| PBR | - | - | 0.6x | 0.79x | 0.59x | 0.55x | 0.53x | - |
| PEG | - | -0.5x | -0.3x | 0.1x | 0.2x | -0.3x | 1.4x | 0.2x |
| Capitalization / Revenue | 0.7x | 0.53x | 0.57x | 0.68x | 0.51x | 0.49x | 0.47x | 0.45x |
| EV / Revenue | 2.26x | 1.45x | 1.66x | 1.6x | 1.28x | 1.23x | 1.13x | 1.04x |
| EV / EBITDA | 5.6x | 4.68x | 5.92x | 4.91x | 4.07x | 4.61x | 4.36x | 3.52x |
| EV / EBIT | 7.52x | 6.59x | 9.26x | 6.77x | 5.54x | 6.45x | 5.65x | 4.8x |
| EV / FCF | 90x | 12.7x | 17.6x | 11.4x | 8.34x | 10.6x | 10.3x | 8.45x |
| FCF Yield | 1.11% | 7.88% | 5.67% | 8.8% | 12% | 9.47% | 9.66% | 11.8% |
| 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% | 5.81% | 5.9% | 7.43% |
| 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 | 0.5250 | 0.5250 | 0.5250 |
| Nbr of stocks (in thousands) | 8,83,851 | 8,83,851 | 8,83,851 | 8,83,851 | 8,83,851 | 8,83,851 | - | - |
| Announcement Date | 22/02/22 | 27/02/23 | 28/02/24 | 28/02/25 | 26/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.5x | 1.24x | 4.64x | 5.7% | 12Cr | |
| 19.77x | 2.71x | 13.54x | 4.18% | 23TCr | |
| 18.55x | 2.41x | 14.37x | 3.45% | 7.61TCr | |
| 15.88x | 1.65x | 9.4x | 3.99% | 4.26TCr | |
| 15.22x | 0.54x | 9.74x | 2.54% | 3.96TCr | |
| 19.46x | 2.98x | 12.12x | 3.59% | 3.23TCr | |
| 36.77x | 3.17x | 18.48x | 1.01% | 3.24TCr | |
| 25.03x | 5.24x | 16.69x | 3.35% | 2.84TCr | |
| 61.81x | 9.49x | 39.36x | 1.23% | 2.67TCr | |
| -7.76x | 1.75x | 8.73x | 7.28% | 2.61TCr | |
| Average | 21.32x | 3.12x | 14.71x | 3.63% | 5.37TCr | |
| Weighted average by Cap. | 20.99x | 2.89x | 14.48x | 3.67% |
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
