Company Valuation: MHC Plantations Bhd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 156.3 176.9 198.5 181.8 196.5 257.5
Change - 13.21% 12.22% -8.42% 8.11% 31%
Enterprise Value (EV) 1 223.3 153.6 128.6 100.7 92.16 123.6
Change - -31.22% -16.23% -21.76% -8.44% 34.16%
P/E 11.4x 4.2x 5.73x 8.25x 6.85x 5.32x
PBR 0.62x 0.62x 0.64x 0.57x 0.58x 0.7x
PEG - 0x -0.3x -0.2x 0.2x 0.1x
Capitalization / Revenue 0.44x 0.3x 0.33x 0.38x 0.39x 0.47x
EV / Revenue 0.63x 0.26x 0.22x 0.21x 0.18x 0.22x
EV / EBITDA 3.39x 1.18x 1.16x 1.28x 0.95x 1.04x
EV / EBIT 6.24x 1.53x 1.58x 2.1x 1.42x 1.42x
EV / FCF 6.89x 1.8x 2.12x 2.61x 2.39x 2.11x
FCF Yield 14.5% 55.6% 47.2% 38.3% 41.9% 47.5%
Dividend per Share 2 0.015 0.02 0.02 0.03 0.03 0.03
Rate of return 1.89% 2.22% 1.98% 3.24% 3% 2.29%
EPS 2 0.0696 0.2142 0.1762 0.1121 0.1461 0.2464
Distribution rate 21.6% 9.34% 11.4% 26.8% 20.5% 12.2%
Net sales 1 354.7 599 593.3 477.4 503.7 550.4
EBITDA 1 65.79 130.3 111.3 78.69 97.02 119.4
EBIT 1 35.81 100.5 81.64 47.85 64.7 87.03
Net income 1 13.67 42.1 34.62 22.03 28.71 48.42
Net Debt 1 67.03 -23.32 -69.86 -81.15 -104.4 -133.8
Reference price 2 0.795 0.900 1.010 0.925 1.000 1.310
Nbr of stocks (in thousands) 196,544 196,544 196,544 196,544 196,544 196,544
Announcement Date 4/28/21 4/25/22 4/25/23 4/23/24 4/22/25 4/23/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 77.94M
-158.02x2.17x19.95x0.14% 38B
-32.5x1.18x68.92x-.--% 15.01B
17.58x0.48x9.17x2.97% 10.29B
8.79x1.09x9.04x4.82% 5.13B
-16.27x0.67x17.76x0.12% 4.62B
11.24x0.31x4.29x1.7% 4.48B
29.81x1.88x14.26x1.33% 3.47B
Average -19.91x 1.11x 20.48x 1.58% 10.13B
Weighted average by Cap. -76.41x 1.50x 25.73x 0.91%

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. 5026 Stock
  4. Valuation MHC Plantations Bhd.