Valuation Nestlé (Malaysia)

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-07-17 EDT			5-day change	1st Jan Change
93.44 ^MYR	+0.47%		+1.79%	-18.04%

04-28	Nestlé Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-28	Nestlé Berhad Reports Property, Plant and Equipment Written Off for the First Quarter Ended 31 March 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,470	32,830	27,577	23,445	26,733	21,912	-	-
Change	-	4.32%	-16%	-14.98%	14.02%	-18.04%	-	-
Enterprise Value (EV) ¹	31,809	33,609	28,286	24,539	27,515	22,753	22,763	22,758
Change	-	5.66%	-15.84%	-13.25%	12.13%	-17.31%	0.05%	-0.02%
P/E	55.2x	52.9x	41.8x	56.4x	52.1x	36.6x	33.5x	31.7x
PBR	54x	52.4x	40.8x	42.9x	46.3x	37.5x	37.2x	37.2x
PEG	-	5.97x	6.56x	-1.5x	2.2x	2.2x	3.72x	5.38x
Capitalization / Revenue	5.49x	4.93x	3.91x	3.77x	3.89x	3.03x	2.9x	2.78x
EV / Revenue	5.55x	5.04x	4.01x	3.94x	4x	3.15x	3.02x	2.89x
EV / EBITDA	32.4x	30.5x	24.6x	29.6x	27.9x	20.8x	19.7x	18.7x
EV / EBIT	40.5x	37.2x	30.1x	40.3x	36.2x	26.3x	24.5x	23.4x
EV / FCF	51.9x	169x	30.6x	88.4x	31.2x	32.8x	30.3x	28.1x
FCF Yield	1.93%	0.59%	3.27%	1.13%	3.2%	3.05%	3.3%	3.55%
Dividend per Share ²	2.42	2.62	2.68	1.79	2.2	2.512	2.722	2.895
Rate of return	1.8%	1.87%	2.28%	1.79%	1.93%	2.69%	2.91%	3.1%
EPS ²	2.43	2.645	2.814	1.772	2.188	2.556	2.786	2.95
Distribution rate	99.6%	99%	95.2%	101%	101%	98.3%	97.7%	98.1%
Net sales ¹	5,734	6,664	7,051	6,225	6,881	7,229	7,550	7,869
EBITDA ¹	980.3	1,101	1,150	830.4	987.7	1,092	1,158	1,215
EBIT ¹	786.1	902.9	939.3	609	760.8	864.8	929.2	972
Net income ¹	569.8	620.3	659.9	415.6	513	601.1	649.4	685.7
Net Debt ¹	338.8	778.7	708.8	1,093	782.4	841.1	851.4	846.2
Reference price ²	134.20	140.00	117.60	99.98	114.00	93.44	93.44	93.44
Nbr of stocks (in thousands)	234,500	234,500	234,500	234,500	234,500	234,500	-	-
Announcement Date	2/22/22	2/21/23	2/27/24	2/25/25	2/25/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ (MALAYSIA)	36.56x	3.15x	20.84x	2.69%	5.35B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	13.36x	1.57x	10.77x	5.79%	24.37B
CHINA MENGNIU DAIRY COMPANY LIMITED	12.14x	0.81x	7.15x	4.01%	8.84B
GLANBIA PLC	20.46x	1.65x	12.56x	1.85%	6.24B
EMMI AG	19.87x	1.15x	10.88x	2.05%	5.92B
WANT WANT CHINA HOLDINGS LIMITED	8.68x	1.22x	4.81x	5.89%	5.17B
VIETNAM DAIRY PRODUCTS	13.01x	1.62x	8.17x	7.32%	4.69B
CHINA FEIHE LIMITED	10.43x	0.85x	3.82x	7.37%	3.56B
Average	16.81x	1.50x	9.87x	4.62%	8.02B
Weighted average by Cap.	15.85x	1.50x	10.24x	4.76%