Valuation TH Plantations

Stocks

Market Closed - BURSA MALAYSIA 09:50:45 11/09/2026 BST			5-day change	1st Jan Change
0.5650 ^MYR	+0.89%		-0.88%	+2.73%

08-19	TH Plantations Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-12	TH Plantations Berhad Reports Group Production Results for the Month of July 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	499.4	-	-
Change	-	-12.5%	-7.62%	40.21%	-19.12%	2.73%	-	-
Enterprise Value (EV) ¹	1,722	1,282	1,251	1,401	1,227	1,194	1,151	1,096
Change	-	-25.55%	-2.4%	11.98%	-12.38%	-2.69%	-3.64%	-4.77%
P/E	7.56x	7.78x	14.7x	10.5x	6.58x	8.98x	8.5x	6.49x
PBR	-	-	0.6x	0.79x	0.59x	0.59x	0.57x	-
PEG	-	-0.5x	-0.3x	0.1x	0.2x	-0.4x	1.51x	0.2x
Capitalization / Revenue	0.7x	0.53x	0.57x	0.68x	0.51x	0.53x	0.51x	0.49x
EV / Revenue	2.26x	1.45x	1.66x	1.6x	1.28x	1.27x	1.17x	1.07x
EV / EBITDA	5.6x	4.68x	5.92x	4.91x	4.07x	4.75x	4.5x	3.64x
EV / EBIT	7.52x	6.59x	9.26x	6.77x	5.54x	6.65x	5.83x	4.96x
EV / FCF	90x	12.7x	17.6x	11.4x	8.34x	10.9x	10.7x	8.73x
FCF Yield	1.11%	7.88%	5.67%	8.8%	12%	9.19%	9.37%	11.4%
Dividend per Share ²	-	0.03	0.02	0.03	0.03	0.0305	0.031	0.039
Rate of return	-	5.71%	4.12%	4.41%	5.45%	5.4%	5.49%	6.9%
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%	48.5%	46.6%	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	0.5650	0.5650	0.5650
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	8.98x	1.27x	4.75x	5.4%	123M
NESTLÉ S.A.	20.42x	2.79x	13.91x	4.05%	244B
MONDELEZ INTERNATIONAL, INC.	19.88x	2.5x	14.89x	3.3%	79.69B
DANONE	16.32x	1.71x	9.67x	3.83%	45.83B
ARCHER-DANIELS-MIDLAND COMPANY	16.06x	0.57x	10.22x	2.4%	41.8B
THE HERSHEY COMPANY	20.98x	3.19x	12.94x	3.33%	34.82B
AJINOMOTO CO., INC.	34.09x	2.97x	17.2x	1.08%	30.91B
KRAFT HEINZ	-8.67x	1.87x	9.32x	6.52%	29.17B
NESTLÉ INDIA LIMITED	64.11x	9.84x	40.79x	1.19%	27.94B
BUNGE GLOBAL SA	12.48x	0.4x	9.04x	2.35%	23.52B
Average	20.46x	2.71x	14.27x	3.35%	55.83B
Weighted average by Cap.	20.80x	2.73x	14.45x	3.51%