Valuation TH Plantations

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:50:02 03/08/2026 +04			5-day change	1st Jan Change
0.5950 ^MYR	+0.85%		-0.83%	+8.18%

07-29	TH Plantations Berhad Appoints Ahmed Fairuz Bin Abdul Aziz as Independent and Non Executive Chairman of the Audit Committee, Effective July 29, 2026	CI
07-16	Malaysian Shares Rebound as Cooler US Inflation Boosts Investor Sentiment	MT

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	525.9	-	-
Change	-	-12.5%	-7.62%	40.21%	-19.12%	8.18%	-	-
Enterprise Value (EV) ¹	1,722	1,282	1,251	1,401	1,227	1,221	1,177	1,123
Change	-	-25.55%	-2.4%	11.98%	-12.38%	-0.53%	-3.56%	-4.66%
P/E	7.56x	7.78x	14.7x	10.5x	6.58x	9.45x	8.95x	6.84x
PBR	-	-	0.6x	0.79x	0.59x	0.63x	0.6x	-
PEG	-	-0.5x	-0.3x	0.1x	0.2x	-0.4x	1.59x	0.2x
Capitalization / Revenue	0.7x	0.53x	0.57x	0.68x	0.51x	0.56x	0.53x	0.51x
EV / Revenue	2.26x	1.45x	1.66x	1.6x	1.28x	1.3x	1.2x	1.1x
EV / EBITDA	5.6x	4.68x	5.92x	4.91x	4.07x	4.85x	4.6x	3.73x
EV / EBIT	7.52x	6.59x	9.26x	6.77x	5.54x	6.8x	5.97x	5.08x
EV / FCF	90x	12.7x	17.6x	11.4x	8.34x	11.1x	10.9x	8.94x
FCF Yield	1.11%	7.88%	5.67%	8.8%	12%	8.99%	9.16%	11.2%
Dividend per Share ²	-	0.03	0.02	0.03	0.03	0.028	0.0285	0.039
Rate of return	-	5.71%	4.12%	4.41%	5.45%	4.71%	4.79%	6.55%
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%	44.5%	42.9%	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	0.5950	0.5950	0.5950
Nbr of stocks (in thousands)	883,851	883,851	883,851	883,851	883,851	883,851	-	-
Announcement Date	22/02/22	27/02/23	28/02/24	28/02/25	26/02/26	-	-	-

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.($)
TH PLANTATIONS	9.37x	1.29x	4.84x	4.75%	128M
NESTLÉ S.A.	20.81x	2.89x	14.3x	3.87%	258B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.53B
DANONE	18.14x	1.85x	10.46x	3.48%	49.97B
ARCHER-DANIELS-MIDLAND COMPANY	16.55x	0.53x	10.03x	2.6%	38.2B
THE HERSHEY COMPANY	21.23x	3.22x	13.03x	3.3%	35.17B
KRAFT HEINZ	12.32x	1.97x	9.67x	6.21%	30.65B
NESTLÉ INDIA LIMITED	70.35x	10.75x	44.7x	1.09%	30.5B
AJINOMOTO CO., INC.	35.07x	2.97x	17.56x	1.02%	29.74B
Average	24.86x	3.11x	15.49x	3.29%	61.27B
Weighted average by Cap.	23.20x	2.98x	15.25x	3.45%