GENTING PLANTATIONS |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.1 MYR | +0.66% |
|
+0.66% | +7.39% |
| Apr. 16 | Genting Plantations Berhad Reports Operating Results for the Month of March 2024 | CI |
| Apr. 16 | Genting Plantations to Seek Shareholder Nod to Renew Share Repurchase Authority | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,492 | 8,837 | 6,011 | 5,742 | 5,096 | 5,473 | - | - |
| Enterprise Value (EV) 1 | 11,134 | 10,501 | 6,891 | 6,596 | 5,096 | 6,667 | 6,628 | 6,819 |
| P/E ratio | 63.7 x | 34.7 x | 13.9 x | 12.2 x | 20.1 x | 18.4 x | 18 x | 16 x |
| Yield | 1.23% | 1.02% | 4.48% | 5.31% | - | 3.18% | 3.28% | 4.32% |
| Capitalization / Revenue | 4.19 x | 3.54 x | 1.92 x | 1.8 x | 1.72 x | 1.86 x | 1.85 x | 1.95 x |
| EV / Revenue | 4.91 x | 4.2 x | 2.2 x | 2.07 x | 1.72 x | 2.26 x | 2.24 x | 2.43 x |
| EV / EBITDA | 25.7 x | 17.8 x | 6.74 x | 6.4 x | 6.97 x | 8.99 x | 9.09 x | 8.24 x |
| EV / FCF | -179 x | 61.7 x | 10.8 x | 11.2 x | - | 56.2 x | 32.6 x | 43.9 x |
| FCF Yield | -0.56% | 1.62% | 9.25% | 8.94% | - | 1.78% | 3.07% | 2.28% |
| Price to Book | 1.95 x | 1.8 x | 1.17 x | 1.1 x | - | 0.99 x | 0.96 x | 0.97 x |
| Nbr of stocks (in thousands) | 897,198 | 897,198 | 897,198 | 897,198 | 897,162 | 897,162 | - | - |
| Reference price 2 | 10.58 | 9.850 | 6.700 | 6.400 | 5.680 | 6.100 | 6.100 | 6.100 |
| Announcement Date | 2/26/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/28/24 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,266 | 2,498 | 3,130 | 3,190 | 2,966 | 2,946 | 2,959 | 2,810 |
| EBITDA 1 | 433 | 590 | 1,022 | 1,030 | 731.5 | 741.5 | 729.3 | 827.5 |
| EBIT 1 | 202.4 | 356.3 | 766.9 | 751.1 | 430 | 471.3 | 461 | 500.5 |
| Operating Margin | 8.93% | 14.26% | 24.5% | 23.55% | 14.49% | 15.99% | 15.58% | 17.81% |
| Earnings before Tax (EBT) 1 | 185.5 | 323.2 | 670.4 | 688.9 | 384.1 | 418.7 | 438.2 | 579.2 |
| Net income 1 | 142.1 | 254.4 | 432.2 | 471.4 | 253.5 | 297.9 | 311.5 | 398 |
| Net margin | 6.27% | 10.18% | 13.81% | 14.78% | 8.55% | 10.11% | 10.53% | 14.17% |
| EPS 2 | 0.1662 | 0.2835 | 0.4817 | 0.5254 | 0.2825 | 0.3324 | 0.3392 | 0.3814 |
| Free Cash Flow 1 | -62.09 | 170.1 | 637.1 | 589.4 | - | 118.6 | 203.3 | 155.5 |
| FCF margin | -2.74% | 6.81% | 20.35% | 18.48% | - | 4.02% | 6.87% | 5.53% |
| FCF Conversion (EBITDA) | - | 28.83% | 62.33% | 57.23% | - | 15.99% | 27.88% | 18.79% |
| FCF Conversion (Net income) | - | 66.87% | 147.41% | 125.02% | - | 39.8% | 65.27% | 39.07% |
| Dividend per Share 2 | 0.1300 | 0.1000 | 0.3000 | 0.3400 | - | 0.1941 | 0.2002 | 0.2632 |
| Announcement Date | 2/26/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/28/24 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2023 Q1 | 2023 Q2 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | 187.4 | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - |
| Net income | 116.6 | 223.4 | 38.81 | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - |
| EPS 1 | 0.1300 | 0.2490 | 0.0433 | - | 0.0704 | 0.0780 | 0.0780 | 0.0916 | 0.0916 | - |
| Dividend per Share 1 | - | - | - | - | - | - | 0.0949 | - | 0.1424 | - |
| Announcement Date | 5/25/22 | 8/24/22 | 5/24/23 | 8/28/23 | 2/28/24 | - | - | - | - | - |
1MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,642 | 1,664 | 880 | 854 | - | 1,194 | 1,155 | 1,346 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.792 x | 2.82 x | 0.8605 x | 0.8289 x | - | 1.61 x | 1.584 x | 1.627 x |
| Free Cash Flow 1 | -62.1 | 170 | 637 | 589 | - | 119 | 203 | 156 |
| ROE (net income / shareholders' equity) | 3.16% | 5.1% | 8.59% | 9.1% | - | 5.46% | 5.43% | 6.09% |
| ROA (Net income/ Total Assets) | 1.74% | 3.01% | 5.02% | 5.37% | - | 3.4% | 3.46% | 4% |
| Assets 1 | 8,147 | 8,451 | 8,602 | 8,778 | - | 8,763 | 9,014 | 9,951 |
| Book Value Per Share 2 | 5.430 | 5.480 | 5.740 | 5.810 | - | 6.160 | 6.370 | 6.280 |
| Cash Flow per Share 2 | 0.3500 | 0.5000 | 1.060 | 1.070 | - | 0.5100 | 0.5200 | - |
| Capex 1 | 357 | 280 | 314 | 369 | - | 405 | 405 | 451 |
| Capex / Sales | 15.76% | 11.2% | 10.03% | 11.57% | - | 13.74% | 13.68% | 16.07% |
| Announcement Date | 2/26/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/28/24 | - | - | - |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
6.1
MYR
Average target price
6.342
MYR
Spread / Average Target
+3.97%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +7.39% | 1.15B | |
| +15.59% | 3.39B | |
| -0.85% | 1.62B | |
| -95.58% | 1.61B | |
| -0.46% | 1.35B | |
| -.--% | 1.21B | |
| -8.74% | 1.23B | |
| -11.54% | 1.22B | |
| 0.00% | 1.2B | |
| +1.63% | 1.19B |
- Stock Market
- Equities
- GENP Stock
- Financials Genting Plantations