Company Valuation: Genting Plantations

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,011 5,742 5,096 5,293 4,576 4,485 - -
Change - -4.48% -11.25% 3.87% -13.56% -1.97% - -
Enterprise Value (EV) 1 6,891 6,596 5,615 6,571 6,130 6,222 6,236 6,239
Change - -4.28% -14.86% 17.02% -6.71% 1.5% 0.23% 0.05%
P/E 13.9x 12.2x 20.1x 16.4x 12.9x 11.2x 10.5x 10.6x
PBR 1.17x 1.1x 0.95x 1x 0.92x 0.85x 0.79x 0.75x
PEG - 1.34x -0.4x 0.6x 1.33x 0.9x 1.51x -13.85x
Capitalization / Revenue 1.92x 1.8x 1.72x 1.8x 1.36x 1.27x 1.22x 1.17x
EV / Revenue 2.2x 2.07x 1.89x 2.24x 1.82x 1.77x 1.69x 1.63x
EV / EBITDA 6.74x 6.4x 7.68x 7.55x 6.51x 6.83x 6.59x 6.66x
EV / EBIT 8.99x 8.78x 13.1x 12x 9.62x 9.5x 8.93x 9.33x
EV / FCF 10.8x 11.2x 23.4x 48.5x 37.9x 29.8x 13.8x 16.2x
FCF Yield 9.25% 8.94% 4.27% 2.06% 2.64% 3.35% 7.26% 6.18%
Dividend per Share 2 0.3 0.34 0.21 0.25 0.25 0.2788 0.262 0.2763
Rate of return 4.48% 5.31% 3.7% 4.24% 4.9% 5.58% 5.24% 5.53%
EPS 2 0.4817 0.5254 0.2825 0.3601 0.3951 0.4458 0.4769 0.4732
Distribution rate 62.3% 64.7% 74.3% 69.4% 63.3% 62.5% 54.9% 58.4%
Net sales 1 3,130 3,190 2,966 2,938 3,368 3,522 3,682 3,820
EBITDA 1 1,022 1,030 731.5 870.2 942.2 911.2 945.7 937.4
EBIT 1 766.9 751.1 430 545.9 636.8 654.8 698.4 669
Net income 1 432.2 471.4 253.5 323.1 354.5 399.7 428.8 425.1
Net Debt 1 879.6 853.6 519.3 1,277 1,554 1,736 1,751 1,754
Reference price 2 6.700 6.400 5.680 5.900 5.100 5.000 5.000 5.000
Nbr of stocks (in thousands) 897,198 897,198 897,162 897,162 897,162 897,054 - -
Announcement Date 23/02/22 22/02/23 28/02/24 26/02/25 25/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.26x1.77x6.85x5.55% 1.11B
50.16x4.57x16.74x0.26% 45.73B
-28.16x2.13x30.51x0.21% 36.9B
-22.55x1.38x151.1x0.19% 16.65B
20.28x0.55x10.4x2.8% 12B
-11.4x0.78x28.89x-.--% 5.34B
9.25x1.1x9.11x4.38% 4.98B
-19.33x - - - 4B
10.46x0.27x3.92x1.57% 4.11B
19.15x - - 1.84% 3.62B
Average 3.91x 1.57x 32.19x 1.87% 13.44B
Weighted average by Cap. 8.60x 2.60x 37.49x 0.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Genting Plantations

Historical PBR trend

Valuation ratios - PBR - Genting Plantations

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Genting Plantations

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Genting Plantations


Year-on-year evolution of the Yield

Valuation ratios - Yield - Genting Plantations
  1. Stock Market
  2. Stocks
  3. 2291 Stock
  4. Valuation Genting Plantations