Valuation TH Plantations

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:50:02 07/08/2026 +04			5-day change	1st Jan Change
0.5850 ^MYR	0.00%		-0.85%	+6.36%

07-29	TH Plantations Berhad Announces Appointment of Encik Ahmed Fairuz Bin Abdul Aziz as Independent and Non-Executive Director, Effective July 29, 2026	CI
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

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	517.1	-	-
Change	-	-12.5%	-7.62%	40.21%	-19.12%	6.36%	-	-
Enterprise Value (EV) ¹	1,722	1,282	1,251	1,401	1,227	1,212	1,169	1,114
Change	-	-25.55%	-2.4%	11.98%	-12.38%	-1.25%	-3.59%	-4.7%
P/E	7.56x	7.78x	14.7x	10.5x	6.58x	9.29x	8.8x	6.72x
PBR	-	-	0.6x	0.79x	0.59x	0.62x	0.59x	-
PEG	-	-0.5x	-0.3x	0.1x	0.2x	-0.4x	1.56x	0.2x
Capitalization / Revenue	0.7x	0.53x	0.57x	0.68x	0.51x	0.55x	0.53x	0.51x
EV / Revenue	2.26x	1.45x	1.66x	1.6x	1.28x	1.29x	1.19x	1.09x
EV / EBITDA	5.6x	4.68x	5.92x	4.91x	4.07x	4.82x	4.57x	3.7x
EV / EBIT	7.52x	6.59x	9.26x	6.77x	5.54x	6.75x	5.92x	5.04x
EV / FCF	90x	12.7x	17.6x	11.4x	8.34x	11x	10.8x	8.87x
FCF Yield	1.11%	7.88%	5.67%	8.8%	12%	9.06%	9.22%	11.3%
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%	4.79%	4.87%	6.67%
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	0.5850	0.5850	0.5850
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TH PLANTATIONS	9.29x	1.29x	4.82x	4.79%	126M
NESTLÉ S.A.	21.1x	2.9x	14.43x	3.86%	259B
MONDELEZ INTERNATIONAL, INC.	19.95x	2.5x	14.92x	3.29%	79.91B
DANONE	18.31x	1.87x	10.59x	3.45%	50.74B
ARCHER-DANIELS-MIDLAND COMPANY	14.18x	0.53x	9.56x	2.7%	36.91B
THE HERSHEY COMPANY	22.08x	3.34x	13.48x	3.17%	36.64B
AJINOMOTO CO., INC.	36.68x	3.07x	18.26x	0.97%	31.45B
NESTLÉ INDIA LIMITED	71.4x	10.96x	45.44x	1.07%	31.2B
KRAFT HEINZ	102.04x	1.91x	9.5x	6.33%	30.03B
Average	35.00x	3.15x	15.67x	3.29%	61.73B
Weighted average by Cap.	28.36x	3.03x	15.46x	3.43%