Valuation Sime Darby Plantation

Stocks

Market Closed - BURSA MALAYSIA 03:56:06 2026-11-13 EST			5-day change	1st Jan Change
6.040 ^MYR	-1.79%		+0.67%	+5.41%

11-05	SD Guthrie Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
11-05	Malaysia's SD Guthrie posts lower third quarter profit, flags El Nino impact	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,003	32,158	30,844	34,233	39,627	41,771	-	-
Change	-	23.67%	-4.09%	10.99%	15.76%	5.41%	-	-
Enterprise Value (EV) ¹	31,665	37,620	35,297	38,710	44,239	47,269	46,905	46,276
Change	-	18.81%	-6.17%	9.67%	14.28%	6.85%	-0.77%	-1.34%
P/E	11.5x	12.9x	16.6x	15.8x	15.8x	14.8x	14.7x	15.3x
PBR	1.49x	1.73x	1.54x	1.93x	2.17x	1.99x	1.87x	1.77x
PEG	-	1.2x	-0.7x	1x	1x	1.1x	22.09x	-4.03x
Capitalization / Revenue	1.39x	1.53x	1.67x	1.73x	1.9x	1.89x	1.79x	1.79x
EV / Revenue	1.69x	1.79x	1.92x	1.95x	2.12x	2.13x	2.01x	1.99x
EV / EBITDA	6.14x	7.62x	10.9x	8.17x	8.78x	9.06x	8.85x	8.97x
EV / EBIT	8.28x	10.6x	19.6x	11.8x	12.3x	11.8x	11.7x	12.3x
EV / FCF	15.7x	19.2x	35.6x	49.1x	31.3x	17.9x	17.5x	16x
FCF Yield	6.38%	5.2%	2.81%	2.04%	3.2%	5.58%	5.72%	6.27%
Dividend per Share ²	0.2028	0.1604	0.15	0.1636	0.181	0.2061	0.2095	0.2123
Rate of return	5.39%	3.45%	3.36%	3.31%	3.16%	3.41%	3.47%	3.51%
EPS ²	0.326	0.36	0.269	0.313	0.362	0.4088	0.4115	0.3959
Distribution rate	62.2%	44.6%	55.8%	52.3%	50%	50.4%	50.9%	53.6%
Net sales ¹	18,695	21,030	18,428	19,831	20,895	22,147	23,341	23,313
EBITDA ¹	5,154	4,936	3,231	4,739	5,041	5,220	5,303	5,158
EBIT ¹	3,825	3,563	1,800	3,286	3,602	4,004	4,014	3,770
Net income ¹	2,257	2,488	1,860	2,164	2,503	2,824	2,853	2,699
Net Debt ¹	5,662	5,462	4,453	4,477	4,612	5,498	5,134	4,505
Reference price ²	3.760	4.650	4.460	4.950	5.730	6.040	6.040	6.040
Nbr of stocks (in thousands)	6,915,715	6,915,715	6,915,715	6,915,715	6,915,715	6,915,715	-	-
Announcement Date	2/18/22	2/17/23	2/22/24	2/27/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIME DARBY PLANTATION	15.04x	2.17x	9.2x	3.35%	10.43B
NESTLÉ S.A.	22.62x	3.03x	14.94x	3.63%	267B
MONDELEZ INTERNATIONAL, INC.	19.28x	2.61x	15.46x	3.07%	84.25B
DANONE	18.51x	1.89x	10.83x	3.39%	49.01B
THE HERSHEY COMPANY	20.19x	3.18x	12.73x	3.31%	34.83B
ARCHER-DANIELS-MIDLAND COMPANY	12.89x	0.48x	8.47x	2.94%	33.78B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.1x	5.62x	18.67x	2.96%	29.62B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.81x	1.83x	12.85x	4.38%	29.37B
KRAFT HEINZ	-8.59x	1.85x	9.19x	6.54%	28.98B
NESTLÉ INDIA LIMITED	58.36x	8.93x	37.12x	1.3%	25.91B
Average	20.62x	3.16x	14.95x	3.49%	59B
Weighted average by Cap.	21.15x	3.00x	14.84x	3.51%