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 5,051 - -
Change - -4.48% -11.25% 3.87% -13.56% 10.39% - -
Enterprise Value (EV) 1 6,891 6,596 5,615 6,571 6,130 6,787 6,802 6,805
Change - -4.28% -14.86% 17.02% -6.71% 10.73% 0.21% 0.05%
P/E 13.9x 12.2x 20.1x 16.4x 12.9x 14x 13.8x 13.5x
PBR 1.17x 1.1x 0.95x 1x 0.92x 0.96x 0.91x 0.88x
PEG - 1.34x -0.4x 0.6x 1.33x 7.18x 8.97x 8.05x
Capitalization / Revenue 1.92x 1.8x 1.72x 1.8x 1.36x 1.46x 1.44x 1.37x
EV / Revenue 2.2x 2.07x 1.89x 2.24x 1.82x 1.97x 1.94x 1.85x
EV / EBITDA 6.74x 6.4x 7.68x 7.55x 6.51x 7.76x 7.75x 7.67x
EV / EBIT 8.99x 8.78x 13.1x 12x 9.62x 11.7x 11.6x 11.8x
EV / FCF 10.8x 11.2x 23.4x 48.5x 37.9x 27.4x 19.3x 18.7x
FCF Yield 9.25% 8.94% 4.27% 2.06% 2.64% 3.65% 5.17% 5.36%
Dividend per Share 2 0.3 0.34 0.21 0.25 0.25 0.2586 0.2468 0.2468
Rate of return 4.48% 5.31% 3.7% 4.24% 4.9% 4.59% 4.38% 4.38%
EPS 2 0.4817 0.5254 0.2825 0.3601 0.3951 0.4028 0.409 0.4159
Distribution rate 62.3% 64.7% 74.3% 69.4% 63.3% 64.2% 60.3% 59.4%
Net sales 1 3,130 3,190 2,966 2,938 3,368 3,453 3,514 3,683
EBITDA 1 1,022 1,030 731.5 870.2 942.2 874.3 878.1 886.8
EBIT 1 766.9 751.1 430 545.9 636.8 580.7 584.6 576.1
Net income 1 432.2 471.4 253.5 323.1 354.5 362.7 368.3 373.7
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 5.630 5.630 5.630
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.($)
13.93x1.96x7.74x4.61% 1.23B
33.59x1x10.94x0.82% 13.49B
9.01x1.14x9.28x4.64% 5.29B
31.62x2.04x15.47x1.25% 3.61B
12.86x1.41x6.67x1.95% 2.75B
13.75x0.78x8.59x - 1.72B
Average 19.13x 1.39x 9.78x 2.65% 4.68B
Weighted average by Cap. 24.60x 1.23x 10.51x 1.94%

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