Valuation Timberwell

Stocks

Delayed BURSA MALAYSIA 12:53:12 21/10/2026 pm IST			5-day change	1st Jan Change
2.560 ^MYR	+2.81%		+3.23%	+241.33%

06/10	Timberwell Berhad Reports Production Results for the Month of September 2026	CI
15/09	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	21/04/21	22/04/22	20/04/23	22/04/24	23/04/25	21/04/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TIMBERWELL	-	-	-	-	5.43Cr
SVENSKA CELLULOSA AKTIEBOLAGET SCA	36.8x	4.96x	17.92x	2.45%	890.15Cr
WEST FRASER TIMBER CO. LTD.	-15.31x	1x	30.65x	1.94%	519.52Cr
LOUISIANA-PACIFIC CORPORATION	69.33x	2.11x	19.13x	1.63%	505.9Cr
UFP INDUSTRIES, INC.	18.02x	0.61x	7.54x	-	439.36Cr
STELLA-JONES INC.	13.18x	1.37x	8.3x	2.07%	254.64Cr
CENTURY PLYBOARDS (INDIA) LIMITED	35.22x	2.52x	18.79x	0.22%	155.33Cr
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	13.54x	-	-	-	156.1Cr
Average	24.40x	2.10x	17.06x	1.66%	365.8Cr
Weighted average by Cap.	26.96x	2.54x	18.05x	1.97%