Valuation TH Plantations

Stocks

Market Closed - BURSA MALAYSIA 12:55:10 01/09/2026 +04			5-day change	1st Jan Change
0.5750 ^MYR	-0.86%		-2.54%	+4.55%

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	508.2	-	-
Change	-	-12.5%	-7.62%	40.21%	-19.12%	4.55%	-	-
Enterprise Value (EV) ¹	1,722	1,282	1,251	1,401	1,227	1,203	1,160	1,105
Change	-	-25.55%	-2.4%	11.98%	-12.38%	-1.97%	-3.62%	-4.73%
P/E	7.56x	7.78x	14.7x	10.5x	6.58x	9.13x	8.65x	6.61x
PBR	-	-	0.6x	0.79x	0.59x	0.61x	0.58x	-
PEG	-	-0.5x	-0.3x	0.1x	0.2x	-0.4x	1.53x	0.2x
Capitalization / Revenue	0.7x	0.53x	0.57x	0.68x	0.51x	0.54x	0.52x	0.5x
EV / Revenue	2.26x	1.45x	1.66x	1.6x	1.28x	1.28x	1.18x	1.08x
EV / EBITDA	5.6x	4.68x	5.92x	4.91x	4.07x	4.78x	4.54x	3.67x
EV / EBIT	7.52x	6.59x	9.26x	6.77x	5.54x	6.7x	5.88x	5x
EV / FCF	90x	12.7x	17.6x	11.4x	8.34x	11x	10.8x	8.8x
FCF Yield	1.11%	7.88%	5.67%	8.8%	12%	9.12%	9.29%	11.4%
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%	5.3%	5.39%	6.78%
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	0.5750	0.5750	0.5750
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	9.21x	1.29x	4.8x	5.26%	127M
NESTLÉ S.A.	20.59x	2.83x	14.1x	3.98%	251B
MONDELEZ INTERNATIONAL, INC.	19.76x	2.48x	14.81x	3.32%	79.22B
DANONE	17.08x	1.78x	10.05x	3.66%	48.03B
ARCHER-DANIELS-MIDLAND COMPANY	15.05x	0.54x	9.83x	2.56%	39.18B
THE HERSHEY COMPANY	21.33x	3.23x	13.13x	3.28%	35.41B
AJINOMOTO CO., INC.	37.07x	3.21x	18.45x	0.98%	32.28B
KRAFT HEINZ	-109.29x	1.93x	9.58x	6.24%	30.44B
NESTLÉ INDIA LIMITED	68.28x	10.48x	43.47x	1.12%	29.87B
Average	11.01x	3.09x	15.36x	3.38%	60.59B
Weighted average by Cap.	16.14x	2.94x	15.09x	3.5%