Valuation Sime Darby Plantation

Stocks

Delayed BURSA MALAYSIA 04:51:05 2026-08-17 EDT			5-day change	1st Jan Change
6.530 ^MYR	-0.15%		-4.39%	+13.96%

08-12	VEGOILS-Palm oil falls on weaker Dalian oils, profit taking	RE
08-12	VEGOILS-Palm oil slips on profit-taking, Dalian weakness	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	45,229	-	-
Change	-	23.67%	-4.09%	10.99%	15.76%	14.14%	-	-
Enterprise Value (EV) ¹	31,665	37,620	35,297	38,710	44,239	51,399	49,964	49,080
Change	-	18.81%	-6.17%	9.67%	14.28%	16.18%	-2.79%	-1.77%
P/E	11.5x	12.9x	16.6x	15.8x	15.8x	17.4x	17.3x	17.7x
PBR	1.49x	1.73x	1.54x	1.93x	2.17x	2.15x	2.03x	1.95x
PEG	-	1.2x	-0.7x	1x	1x	4.38x	25.94x	-7.45x
Capitalization / Revenue	1.39x	1.53x	1.67x	1.73x	1.9x	2x	1.96x	1.93x
EV / Revenue	1.69x	1.79x	1.92x	1.95x	2.12x	2.28x	2.17x	2.1x
EV / EBITDA	6.14x	7.62x	10.9x	8.17x	8.78x	9.77x	9.85x	9.95x
EV / EBIT	8.28x	10.6x	19.6x	11.8x	12.3x	13.6x	13.4x	14.9x
EV / FCF	15.7x	19.2x	35.6x	49.1x	31.3x	27x	21.3x	19.5x
FCF Yield	6.38%	5.2%	2.81%	2.04%	3.2%	3.7%	4.69%	5.14%
Dividend per Share ²	0.2028	0.1604	0.15	0.1636	0.181	0.1879	0.1922	0.1926
Rate of return	5.39%	3.45%	3.36%	3.31%	3.16%	2.87%	2.94%	2.95%
EPS ²	0.326	0.36	0.269	0.313	0.362	0.3764	0.3789	0.3699
Distribution rate	62.2%	44.6%	55.8%	52.3%	50%	49.9%	50.7%	52.1%
Net sales ¹	18,695	21,030	18,428	19,831	20,895	22,578	23,050	23,426
EBITDA ¹	5,154	4,936	3,231	4,739	5,041	5,263	5,071	4,931
EBIT ¹	3,825	3,563	1,800	3,286	3,602	3,783	3,740	3,303
Net income ¹	2,257	2,488	1,860	2,164	2,503	2,650	2,602	2,438
Net Debt ¹	5,662	5,462	4,453	4,477	4,612	6,170	4,736	3,851
Reference price ²	3.760	4.650	4.460	4.950	5.730	6.540	6.540	6.540
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	17.38x	2.28x	9.77x	2.87%	11.07B
IOI CORPORATION	19.12x	2.56x	14.29x	2.56%	6.92B
AAK AB	14.04x	1.17x	9.36x	3.01%	5.31B
FIRST RESOURCES LIMITED	11.85x	3.13x	7.48x	4.8%	4.78B
BUMITAMA AGRI LTD.	12.74x	1.88x	6.38x	5.94%	2.52B
PT TRIPUTRA AGRO PERSADA TBK	8.31x	2.71x	6.9x	10.6%	1.99B
JOHOR PLANTATIONS GROUP	15.12x	3.24x	10.01x	3.47%	1.27B
SIPEF	9.83x	1.91x	4.54x	3.84%	1.24B
Average	13.55x	2.36x	8.59x	4.64%	4.39B
Weighted average by Cap.	15.27x	2.30x	9.70x	3.81%