Company Valuation: BLD Plantation Bhd.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 771.4 880.8 974.3 1,028 938.7 1,402
Change - 14.18% 10.62% 5.57% -8.73% 49.4%
Enterprise Value (EV) 1 883.7 980.7 912.1 1,021 845.2 1,111
Change - 10.97% -7% 11.96% -17.23% 31.5%
P/E 11.8x 11.3x 32.2x 35.7x 14.7x 30.4x
PBR 1.22x 1.24x 1.33x 1.35x 1.14x 1.62x
PEG - 0.6x -0.5x -7.46x 0x -1.1x
Capitalization / Revenue 0.41x 0.35x 0.39x 0.6x 0.53x 0.68x
EV / Revenue 0.47x 0.39x 0.37x 0.6x 0.48x 0.54x
EV / EBITDA 6.4x 6.15x 9.25x 10.6x 5.87x 9.32x
EV / EBIT 9.77x 8.54x 19x 23.9x 9.45x 17.3x
EV / FCF 12.2x -126x 5.73x -16.3x 9.61x 5.49x
FCF Yield 8.2% -0.79% 17.5% -6.15% 10.4% 18.2%
Dividend per Share 2 0.03 0.05 0.03 0.03 0.03 0.04
Rate of return 0.36% 0.53% 0.29% 0.27% 0.3% 0.27%
EPS 2 0.6982 0.8319 0.3238 0.3083 0.6808 0.4939
Distribution rate 4.3% 6.01% 9.26% 9.73% 4.41% 8.1%
Net sales 1 1,899 2,510 2,468 1,709 1,756 2,052
EBITDA 1 138 159.6 98.6 96.5 144 119.2
EBIT 1 90.47 114.8 47.95 42.74 89.44 64.12
Net income 1 65.28 77.78 30.28 28.83 63.66 46.18
Net Debt 1 112.3 99.9 -62.2 -7.371 -93.53 -291.1
Reference price 2 8.25 9.42 10.42 11.00 10.04 15.00
Nbr of stocks (in thousands) 93,500 93,500 93,500 93,500 93,500 93,500
Announcement Date 8/30/21 7/28/22 7/31/23 7/30/24 7/30/25 7/30/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 343M
18.99x2.3x10.46x2.72% 11.46B
19.12x2.56x14.29x2.56% 6.91B
14.71x1.22x9.78x2.87% 5.58B
11.26x2.9x7.07x5.05% 4.48B
12.22x1.78x6.07x6.19% 2.35B
8.58x2.81x7.14x10.25% 2.05B
15.65x3.3x10.05x3.39% 1.27B
Average 14.36x 2.41x 9.26x 4.72% 4.31B
Weighted average by Cap. 16.08x 2.29x 10.16x 3.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5069 Stock
  4. Valuation BLD Plantation Bhd.