Valuation Innoprise Plantations

Stocks

Delayed BURSA MALAYSIA 23:52:58 2026-09-16 EDT			5-day change	1st Jan Change
2.040 ^MYR	-0.97%		-4.23%	+9.68%

09-07	Innoprise Plantations Berhad Reports Group Production Results for the Month of August 2026	CI
08-24	Innoprise Plantations Berhad Announces Second Interim Single Tier Dividend for Financial Year Ending 31 December 2026, Payable on 25 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	560.3	617.7	761.4	627.3	785.3	890.7
Change	-	10.26%	23.26%	-17.61%	25.19%	13.41%
Enterprise Value (EV) ¹	531.2	584	740.3	612.1	744.9	874.3
Change	-	9.93%	26.76%	-17.31%	21.69%	17.37%
P/E	15.4x	7.17x	9.22x	12x	9.07x	12.2x
PBR	1.68x	1.91x	2.53x	2.04x	2.33x	2.79x
PEG	-	0x	-2.21x	-0.3x	0.1x	-0.8x
Capitalization / Revenue	3.62x	2.68x	2.83x	2.8x	2.84x	3.26x
EV / Revenue	3.43x	2.54x	2.75x	2.74x	2.69x	3.2x
EV / EBITDA	7.79x	4.36x	5.75x	7.03x	5.45x	7.43x
EV / EBIT	11.4x	5.23x	7.01x	9.94x	6.79x	9.41x
EV / FCF	12.3x	8.47x	8.99x	17.9x	11.4x	16.5x
FCF Yield	8.11%	11.8%	11.1%	5.59%	8.81%	6.06%
Dividend per Share ²	0.065	0.18	0.185	0.1	0.1555	0.15
Rate of return	5.56%	14%	11.6%	7.63%	9.48%	8.06%
EPS ²	0.076	0.18	0.1725	0.1094	0.1807	0.153
Distribution rate	85.6%	100%	107%	91.4%	86%	98.1%
Net sales ¹	154.9	230.3	269.2	223.6	276.8	273.2
EBITDA ¹	68.18	133.9	128.6	87.1	136.6	117.7
EBIT ¹	46.62	111.7	105.6	61.56	109.7	92.92
Net income ¹	36.38	86.2	82.62	52.39	86.54	73.25
Net Debt ¹	-29.05	-33.75	-21.13	-15.16	-40.43	-16.4
Reference price ²	1.170	1.290	1.590	1.310	1.640	1.860
Nbr of stocks (in thousands)	478,858	478,858	478,858	478,858	478,858	478,858
Announcement Date	4/26/21	4/26/22	4/28/23	4/25/24	4/28/25	4/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INNOPRISE PLANTATIONS	-	-	-	-	242M
SIME DARBY PLANTATION	16.03x	2.22x	9.65x	3.13%	10.7B
IOI CORPORATION	20.82x	2.78x	15.51x	2.35%	7.56B
FIRST RESOURCES LIMITED	13.58x	3.51x	8.6x	4.26%	5.87B
AAK AB	14.43x	1.19x	9.61x	2.94%	5.3B
BUMITAMA AGRI LTD.	14.92x	2.24x	7.41x	4.82%	3.09B
PT TRIPUTRA AGRO PERSADA TBK	10.72x	3.49x	9.08x	8.65%	2.5B
SIPEF	10.26x	1.93x	4.65x	3.68%	1.29B
Average	14.39x	2.48x	9.22x	4.26%	4.57B
Weighted average by Cap.	15.73x	2.47x	10.29x	3.67%