Company Valuation: PLS Plantations

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 222.7 383.7 371.7 356.1 309.9 171.5
Change - 72.29% -3.13% -4.19% -12.96% -44.68%
Enterprise Value (EV) 1 327.9 465.5 429.2 435 396.9 227.7
Change - 41.96% -7.79% 1.35% -8.76% -42.64%
P/E -35.2x 37.3x 14.5x -10.3x -23.7x 122x
PBR 1.19x 1.56x 1.36x 1.27x 1.16x 0.64x
PEG - -0x 0x 0x 0.4x -1x
Capitalization / Revenue 2.52x 3.44x 2.02x 3.01x 2.7x 1.66x
EV / Revenue 3.71x 4.18x 2.33x 3.68x 3.45x 2.2x
EV / EBITDA 25.9x 12.7x 6.61x -89.1x -1,423x 11.1x
EV / EBIT 96.7x 16x 7.54x -31.9x -42.7x 21.1x
EV / FCF -50.8x - 53.3x -11.5x 64x 6.96x
FCF Yield -1.97% - 1.88% -8.68% 1.56% 14.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0181 0.0257 0.0643 -0.0788 -0.0297 0.003191
Distribution rate - - - - - -
Net sales 1 88.47 111.4 184.1 118.3 114.9 103.3
EBITDA 1 12.67 36.78 64.93 -4.883 -0.279 20.42
EBIT 1 3.391 29.07 56.94 -13.64 -9.291 10.8
Net income 1 -6.333 10.29 27.31 -32.68 -13.06 1.403
Net Debt 1 105.2 81.8 57.51 78.91 86.95 56.22
Reference price 2 0.6350 0.9600 0.9300 0.8100 0.7050 0.3900
Nbr of stocks (in thousands) 350,700 399,656 399,656 439,622 439,622 439,622
Announcement Date 28/08/20 29/10/21 28/10/22 27/10/23 28/10/24 31/10/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 20.44M
32.27x1.01x11.15x0.82% 13.61B
9.05x1.14x9.29x4.62% 5.39B
31.07x1.93x14.72x1.28% 3.62B
12.45x1.36x6.45x2.01% 2.7B
14.63x0.84x9x - 1.94B
53.61x0.81x12.11x1.54% 1.5B
5.9x0.52x4.35x6.48% 1.47B
Average 22.71x 1.09x 9.59x 2.79% 3.78B
Weighted average by Cap. 24.86x 1.13x 10.41x 2.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 9695 Stock
  4. Valuation PLS Plantations