Valuation Fraser & Neave Holdings

Equities

Market Closed - BURSA MALAYSIA Other stock markets 09:50:04 05/06/2026 BST			5-day change	1st Jan Change
26.40 ^MYR	-1.79%		-6.71%	-25.63%

05-04	TA Securities Downgrades Fraser & Neave to Hold from Buy; Price Target is MYR33.60	MT
04-30	Fraser & Neave posts quarterly profit attributable of 96.3 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,793	7,922	9,279	11,451	9,991	9,683	-	-
Change	-	-19.1%	17.13%	23.4%	-12.75%	-3.08%	-	-
Enterprise Value (EV)	9,793	7,922	9,236	11,079	9,429	9,683	9,683	9,683
Change	-	-19.1%	16.57%	19.96%	-14.89%	2.69%	0%	0%
P/E ratio	24.8x	20.7x	17.3x	21.1x	19.7x	20.9x	17.9x	14.3x
PBR	3.47x	2.66x	2.77x	3.2x	2.59x	2.39x	2.18x	1.99x
PEG	-	-6.75x	0.4x	18.13x	-3.13x	-2.33x	1.1x	0.6x
Capitalization / Revenue	2.37x	1.77x	1.86x	2.18x	1.92x	1.87x	1.75x	1.66x
EV / Revenue	0x	0x	0x	0x	0x	1.87x	1.75x	1.66x
EV / EBITDA	0x	0x	0x	0x	0x	11x	10x	8.83x
EV / EBIT	0x	0x	0x	0x	0x	13.2x	11.5x	10.1x
EV / FCF	0x	-0x	-	0x	-0x	70.8x	12.8x	13.4x
FCF Yield	4.82%	-1.14%	-	4.15%	-0.81%	1.41%	7.82%	7.49%
Dividend per Share ²	0.6	0.6	0.6	0.8	0.65	0.6538	0.7478	0.9253
Rate of return	2.25%	2.78%	2.37%	2.56%	2.39%	2.48%	2.83%	3.51%
EPS ²	1.076	1.043	1.461	1.478	1.385	1.26	1.475	1.845
Distribution rate	55.8%	57.5%	41.1%	54.1%	46.9%	51.9%	50.7%	50.2%
Net sales ¹	4,131	4,470	5,001	5,246	5,197	5,165	5,535	5,833
EBITDA ¹	944.6	574.1	789.2	854.2	896.6	877.8	966	1,096
EBIT ¹	472.3	447.9	642.9	709.5	745.5	735.2	842.3	954.4
Net income ¹	395.2	383.2	536.9	542.8	508.5	476.5	582.1	654.4
Net Debt	-	-	-43.98	-371.8	-561.7	-	-	-
Reference price ²	26.70	21.60	25.30	31.22	27.24	26.40	26.40	26.40
Nbr of stocks (in thousands)	366,779	366,779	366,779	366,779	366,779	366,779	-	-
Announcement Date	03/11/21	08/11/22	07/11/23	05/11/24	07/11/25	-	-	-

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.($)
FRASER & NEAVE HOLDINGS	20.94x	-	-	2.48%	2.4B
THE COCA-COLA COMPANY	24.16x	7.52x	21.35x	2.68%	342B
KEURIG DR PEPPER INC.	15.04x	2.66x	10.99x	3.09%	41.54B
ARCA CONTINENTAL, S.A.B. DE C.V.	17.23x	1.57x	7.7x	4.18%	20.94B
COCA-COLA HELLENIC	17.31x	1.54x	9.65x	2.6%	20.93B
VARUN BEVERAGES LIMITED	50.57x	6.82x	29.57x	0.37%	18.57B
SWIRE PACIFIC LIMITED	9.91x	1.71x	9.73x	4.77%	13.03B
PRIMO BRANDS CORPORATION	25.64x	1.9x	8.75x	2.1%	8.33B
SUNTORY BEVERAGE & FOOD LIMITED	14.46x	0.6x	4.53x	2.88%	8.11B
Average	21.70x	3.04x	12.78x	2.79%	52.87B
Weighted average by Cap.	23.25x	6.16x	18.81x	2.74%