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 4,521 - -
Change - -4.48% -11.25% 3.87% -13.56% -1.19% - -
Enterprise Value (EV) 1 6,891 6,596 5,615 6,571 6,130 6,258 6,272 6,275
Change - -4.28% -14.86% 17.02% -6.71% 2.09% 0.23% 0.05%
P/E 13.9x 12.2x 20.1x 16.4x 12.9x 11.3x 10.6x 10.6x
PBR 1.17x 1.1x 0.95x 1x 0.92x 0.86x 0.8x 0.76x
PEG - 1.34x -0.4x 0.6x 1.33x 0.9x 1.52x -13.85x
Capitalization / Revenue 1.92x 1.8x 1.72x 1.8x 1.36x 1.28x 1.23x 1.18x
EV / Revenue 2.2x 2.07x 1.89x 2.24x 1.82x 1.78x 1.7x 1.64x
EV / EBITDA 6.74x 6.4x 7.68x 7.55x 6.51x 6.87x 6.63x 6.69x
EV / EBIT 8.99x 8.78x 13.1x 12x 9.62x 9.56x 8.98x 9.38x
EV / FCF 10.8x 11.2x 23.4x 48.5x 37.9x 30x 13.9x 16.3x
FCF Yield 9.25% 8.94% 4.27% 2.06% 2.64% 3.33% 7.22% 6.15%
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% 5.53% 5.2% 5.48%
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 5.040 5.040 5.040
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.($)
11.31x1.78x6.87x5.53% 1.11B
-19.85x1.98x17.44x0.15% 34.15B
-23.56x1.33x77.07x0.21% 15.67B
19.67x0.53x10.08x2.89% 11.66B
8.77x1.08x9.03x4.61% 4.76B
-10.33x0.75x27.78x-.--% 4.85B
10.68x0.28x4.03x1.54% 4.21B
-19.57x - - - 3.79B
33.61x - - 1.89% 3.53B
Average 1.19x 1.11x 21.76x 2.1% 9.3B
Weighted average by Cap. -8.65x 1.40x 27.78x 1.04%

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