|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.6050 MYR | +0.83% |
|
-0.82% | +10.00% |
| 07-16 | Malaysian Shares Rebound as Cooler US Inflation Boosts Investor Sentiment | MT |
| 07-16 | TH Plantations Discloses June Production Figures | MT |
Company Valuation: TH Plantations
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 | 530.3 | - | - |
| Change | - | -12.5% | -7.62% | 40.21% | -19.12% | 9.09% | - | - |
| Enterprise Value (EV) 1 | 1,722 | 1,282 | 1,251 | 1,401 | 1,227 | 1,225 | 1,182 | 1,127 |
| Change | - | -25.55% | -2.4% | 11.98% | -12.38% | -0.17% | -3.55% | -4.65% |
| P/E | 7.56x | 7.78x | 14.7x | 10.5x | 6.58x | 9.53x | 9.02x | 6.9x |
| PBR | - | - | 0.6x | 0.79x | 0.59x | 0.63x | 0.6x | - |
| PEG | - | -0.5x | -0.3x | 0.1x | 0.2x | -0.4x | 1.6x | 0.2x |
| Capitalization / Revenue | 0.7x | 0.53x | 0.57x | 0.68x | 0.51x | 0.56x | 0.54x | 0.52x |
| EV / Revenue | 2.26x | 1.45x | 1.66x | 1.6x | 1.28x | 1.3x | 1.2x | 1.1x |
| EV / EBITDA | 5.6x | 4.68x | 5.92x | 4.91x | 4.07x | 4.87x | 4.62x | 3.74x |
| EV / EBIT | 7.52x | 6.59x | 9.26x | 6.77x | 5.54x | 6.82x | 5.99x | 5.1x |
| EV / FCF | 90x | 12.7x | 17.6x | 11.4x | 8.34x | 11.2x | 11x | 8.98x |
| FCF Yield | 1.11% | 7.88% | 5.67% | 8.8% | 12% | 8.96% | 9.12% | 11.1% |
| Dividend per Share 2 | - | 0.03 | 0.02 | 0.03 | 0.03 | 0.028 | 0.0285 | 0.039 |
| Rate of return | - | 5.71% | 4.12% | 4.41% | 5.45% | 4.67% | 4.75% | 6.5% |
| 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% | 44.5% | 42.9% | 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 | 0.6000 | 0.6000 | 0.6000 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.53x | 1.3x | 4.87x | 4.67% | 130M | |
| 20.87x | 2.88x | 14.24x | 3.89% | 254B | |
| 21.14x | 2.46x | 14.51x | 3.42% | 77.69B | |
| 18.45x | 1.89x | 10.67x | 3.33% | 51.18B | |
| 18.66x | 0.57x | 10.78x | 2.4% | 41.41B | |
| 21.83x | 3.23x | 13.17x | 3.31% | 35.36B | |
| 12.23x | 1.96x | 9.63x | 6.25% | 30.44B | |
| 36x | 3.04x | 17.99x | 0.99% | 29.72B | |
| 67.22x | 10.27x | 42.53x | 1.14% | 28.91B | |
| Average | 25.10x | 3.07x | 15.38x | 3.27% | 60.98B | |
| Weighted average by Cap. | 23.36x | 2.92x | 15.05x | 3.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5112 Stock
- Valuation TH Plantations
Select your edition
All financial news and data tailored to specific country editions
