Valuation United Plantations

Stocks

Market Closed - BURSA MALAYSIA 04:56:05 2026-09-04 EDT			5-day change	1st Jan Change
32.06 ^MYR	-2.91%		+0.38%	+6.65%

08-10	United Plantations Berhad Reports Production Results for the Month and Year to Date Ended July 2026	CI
07-22	United Plantations Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,023	5,757	6,346	7,383	12,892	18,703
Change	-	-4.41%	10.23%	16.34%	74.61%	45.08%
Enterprise Value (EV) ¹	5,558	5,278	5,579	6,754	12,361	18,271
Change	-	-5.03%	5.69%	21.07%	83.02%	47.81%
P/E	15.1x	11.1x	10.5x	10.4x	18x	22.7x
PBR	2.3x	2.15x	2.2x	2.59x	4.6x	6.51x
PEG	-	0.4x	0.7x	0.6x	17.43x	1.5x
Capitalization / Revenue	4.39x	2.8x	2.51x	3.51x	5.73x	7.32x
EV / Revenue	4.05x	2.57x	2.2x	3.21x	5.49x	7.15x
EV / EBITDA	9.82x	6.87x	6.06x	6.77x	12.4x	15.6x
EV / EBIT	11.6x	7.8x	6.77x	7.53x	13.8x	17.1x
EV / FCF	23.1x	13.5x	9.37x	14.7x	23.3x	35.9x
FCF Yield	4.33%	7.39%	10.7%	6.82%	4.3%	2.79%
Dividend per Share ²	0.2	0.6333	0.7333	0.7333	0.737	0.81
Rate of return	2.07%	6.84%	7.19%	6.18%	3.56%	2.69%
EPS ²	0.6422	0.8331	0.9671	1.138	1.149	1.326
Distribution rate	31.1%	76%	75.8%	64.5%	64.1%	61.1%
Net sales ¹	1,371	2,056	2,531	2,106	2,250	2,555
EBITDA ¹	566	768.8	920.7	998.2	996.6	1,173
EBIT ¹	478.5	676.3	823.9	897.2	893	1,067
Net income ¹	399.5	518.3	601.7	707.8	715.1	825.1
Net Debt ¹	-464.9	-479.2	-767.6	-629	-530.1	-431.8
Reference price ²	9.68	9.25	10.20	11.87	20.72	30.06
Nbr of stocks (in thousands)	622,177	622,177	622,177	622,177	622,177	622,177
Announcement Date	2/22/21	2/28/22	2/27/23	2/26/24	2/24/25	2/23/26

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.($)
UNITED PLANTATIONS	-	-	-	-	4.93B
SIME DARBY PLANTATION	16.47x	2.17x	9.32x	3.03%	10.6B
IOI CORPORATION	20.05x	2.68x	14.96x	2.44%	7.34B
AAK AB	15.13x	1.25x	10.04x	2.76%	5.66B
FIRST RESOURCES LIMITED	12.85x	3.34x	8.19x	4.5%	5.56B
BUMITAMA AGRI LTD.	13.58x	2.04x	6.74x	5.29%	2.83B
PT TRIPUTRA AGRO PERSADA TBK	10.35x	3.4x	8.65x	8.5%	2.52B
MANORAMA INDUSTRIES LIMITED	42.82x	-	-	-	1.33B
SIPEF	10.02x	1.95x	4.63x	3.77%	1.26B
Average	17.66x	2.41x	8.93x	4.33%	4.67B
Weighted average by Cap.	16.52x	2.38x	10.00x	3.69%