Company Valuation: Genting Plantations

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,011 5,742 5,096 5,293 4,576 5,177 - -
Change - -4.48% -11.25% 3.87% -13.56% 13.14% - -
Enterprise Value (EV) 1 6,891 6,596 5,615 6,571 6,130 6,913 6,927 6,931
Change - -4.28% -14.86% 17.02% -6.71% 12.78% 0.21% 0.04%
P/E 13.9x 12.2x 20.1x 16.4x 12.9x 13.2x 12.6x 12.3x
PBR 1.17x 1.1x 0.95x 1x 0.92x 0.97x 0.9x 0.85x
PEG - 1.34x -0.4x 0.6x 1.33x 1.2x 2.84x 4.06x
Capitalization / Revenue 1.92x 1.8x 1.72x 1.8x 1.36x 1.48x 1.42x 1.36x
EV / Revenue 2.2x 2.07x 1.89x 2.24x 1.82x 1.98x 1.9x 1.82x
EV / EBITDA 6.74x 6.4x 7.68x 7.55x 6.51x 7.59x 7.5x 7.39x
EV / EBIT 8.99x 8.78x 13.1x 12x 9.62x 10.6x 10.2x 10.4x
EV / FCF 10.8x 11.2x 23.4x 48.5x 37.9x 33.1x 17.8x 16.8x
FCF Yield 9.25% 8.94% 4.27% 2.06% 2.64% 3.02% 5.62% 5.96%
Dividend per Share 2 0.3 0.34 0.21 0.25 0.25 0.2764 0.2636 0.2718
Rate of return 4.48% 5.31% 3.7% 4.24% 4.9% 4.79% 4.57% 4.71%
EPS 2 0.4817 0.5254 0.2825 0.3601 0.3951 0.4376 0.457 0.4709
Distribution rate 62.3% 64.7% 74.3% 69.4% 63.3% 63.2% 57.7% 57.7%
Net sales 1 3,130 3,190 2,966 2,938 3,368 3,489 3,642 3,815
EBITDA 1 1,022 1,030 731.5 870.2 942.2 911.2 923.2 937.4
EBIT 1 766.9 751.1 430 545.9 636.8 654.6 681.8 669.5
Net income 1 432.2 471.4 253.5 323.1 354.5 397.6 416.7 423.1
Net Debt 1 879.6 853.6 519.3 1,277 1,554 1,736 1,751 1,754
Reference price 2 6.700 6.400 5.680 5.900 5.100 5.770 5.770 5.770
Nbr of stocks (in thousands) 897,198 897,198 897,162 897,162 897,162 897,162 - -
Announcement Date 2/23/22 2/22/23 2/28/24 2/26/25 2/25/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.19x1.98x7.59x4.79% 1.29B
-26.67x1.25x76.62x-.--% 14.13B
9.8x1.13x9.4x4.32% 5.87B
29.11x1.83x13.93x1.31% 3.46B
13.52x1.49x7.07x1.83% 2.99B
14.96x0.86x9.22x - 2.05B
11.81x1.78x5.87x5.45% 1.5B
Average 9.39x 1.47x 18.53x 2.95% 4.47B
Weighted average by Cap. -3.61x 1.34x 39.78x 1.7%

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

  1. Stock Market
  2. Stocks
  3. 2291 Stock
  4. Valuation Genting Plantations