Valuation TH Plantations

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-09-15 EDT			5-day change	1st Jan Change
0.5450 ^MYR	-3.54%		-3.54%	-0.91%

08-19	TH Plantations Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-12	TH Plantations Berhad Reports Group Production Results for the Month of July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	530.3	464	428.7	601	486.1	481.7	-	-
Change	-	-12.5%	-7.62%	40.21%	-19.12%	-0.91%	-	-
Enterprise Value (EV) ¹	1,722	1,282	1,251	1,401	1,227	1,177	1,133	1,078
Change	-	-25.55%	-2.4%	11.98%	-12.38%	-4.13%	-3.7%	-4.84%
P/E	7.56x	7.78x	14.7x	10.5x	6.58x	8.66x	8.2x	6.26x
PBR	-	-	0.6x	0.79x	0.59x	0.57x	0.55x	-
PEG	-	-0.5x	-0.3x	0.1x	0.2x	-0.4x	1.45x	0.2x
Capitalization / Revenue	0.7x	0.53x	0.57x	0.68x	0.51x	0.51x	0.49x	0.47x
EV / Revenue	2.26x	1.45x	1.66x	1.6x	1.28x	1.25x	1.15x	1.05x
EV / EBITDA	5.6x	4.68x	5.92x	4.91x	4.07x	4.68x	4.43x	3.58x
EV / EBIT	7.52x	6.59x	9.26x	6.77x	5.54x	6.55x	5.74x	4.88x
EV / FCF	90x	12.7x	17.6x	11.4x	8.34x	10.7x	10.5x	8.59x
FCF Yield	1.11%	7.88%	5.67%	8.8%	12%	9.33%	9.51%	11.6%
Dividend per Share ²	-	0.03	0.02	0.03	0.03	0.0305	0.031	0.039
Rate of return	-	5.71%	4.12%	4.41%	5.45%	5.6%	5.69%	7.16%
EPS ²	0.0794	0.0675	0.0329	0.0647	0.0836	0.063	0.0665	0.087
Distribution rate	-	44.4%	60.8%	46.4%	35.9%	48.5%	46.6%	44.8%
Net sales ¹	760.8	881.3	752	877.7	961.2	939.8	983.3	1,024
EBITDA ¹	307.4	273.9	211.3	285.3	301.5	251.6	255.7	301.1
EBIT ¹	228.9	194.6	135.1	207	221.5	179.6	197.3	221.1
Net income ¹	70.17	68.77	46.62	75.18	91.8	55.85	58.65	77.3
Net Debt ¹	1,191	817.8	822.3	799.8	741.3	695.1	651.6	596.7
Reference price ²	0.6000	0.5250	0.4850	0.6800	0.5500	0.5450	0.5450	0.5450
Nbr of stocks (in thousands)	883,851	883,851	883,851	883,851	883,851	883,851	-	-
Announcement Date	2/22/22	2/27/23	2/28/24	2/28/25	2/26/26	-	-	-

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.($)
TH PLANTATIONS	8.98x	1.27x	4.75x	5.4%	123M
NESTLÉ S.A.	20.85x	2.84x	14.15x	3.96%	249B
MONDELEZ INTERNATIONAL, INC.	19.86x	2.5x	14.88x	3.3%	79.63B
DANONE	16.56x	1.73x	9.79x	3.78%	46.24B
ARCHER-DANIELS-MIDLAND COMPANY	16.01x	0.56x	10.19x	2.41%	41.66B
THE HERSHEY COMPANY	21.03x	3.19x	12.97x	3.32%	34.9B
AJINOMOTO CO., INC.	33.72x	2.94x	17.03x	1.1%	30.38B
KRAFT HEINZ	-8.55x	1.86x	9.24x	6.61%	28.78B
NESTLÉ INDIA LIMITED	64.11x	9.84x	40.79x	1.19%	27.84B
Average	21.40x	2.97x	14.86x	3.45%	59.85B
Weighted average by Cap.	21.36x	2.85x	14.78x	3.52%