Valuation Fraser & Neave Holdings

Stocks

Delayed BURSA MALAYSIA Other stock markets 02:37:38 2026-07-20 am EDT			5-day change	1st Jan Change
28.84 ^MYR	-1.23%		-0.35%	-18.76%

May. 04	TA Securities Downgrades Fraser & Neave to Hold from Buy; Price Target is MYR33.60	MT
Apr. 30	Fraser & Neave posts quarterly profit attributable of 96.3 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,793	7,922	9,279	11,451	9,991	10,710	-	-
Change	-	-19.1%	17.13%	23.4%	-12.75%	7.2%	-	-
Enterprise Value (EV)	9,793	7,922	9,236	11,079	9,429	10,710	10,710	10,710
Change	-	-19.1%	16.57%	19.96%	-14.89%	13.58%	0%	0%
P/E	24.8x	20.7x	17.3x	21.1x	19.7x	23.2x	19.8x	15.8x
PBR	3.47x	2.66x	2.77x	3.2x	2.59x	2.64x	2.42x	2.2x
PEG	-	-6.75x	0.4x	18.13x	-3.13x	-2.58x	1.2x	0.6x
Capitalization / Revenue	2.37x	1.77x	1.86x	2.18x	1.92x	2.07x	1.93x	1.84x
EV / Revenue	0x	0x	0x	0x	0x	2.07x	1.93x	1.84x
EV / EBITDA	0x	0x	0x	0x	0x	12.2x	11.1x	9.77x
EV / EBIT	0x	0x	0x	0x	0x	14.6x	12.7x	11.2x
EV / FCF	0x	-0x	-	0x	-0x	78.3x	14.1x	14.8x
FCF Yield	4.82%	-1.14%	-	4.15%	-0.81%	1.28%	7.07%	6.77%
Dividend per Share ²	0.6	0.6	0.6	0.8	0.65	0.6538	0.7478	0.9253
Rate of return	2.25%	2.78%	2.37%	2.56%	2.39%	2.24%	2.56%	3.17%
EPS ²	1.076	1.043	1.461	1.478	1.385	1.26	1.475	1.845
Distribution rate	55.8%	57.5%	41.1%	54.1%	46.9%	51.9%	50.7%	50.2%
Net sales ¹	4,131	4,470	5,001	5,246	5,197	5,165	5,535	5,833
EBITDA ¹	944.6	574.1	789.2	854.2	896.6	877.8	966	1,096
EBIT ¹	472.3	447.9	642.9	709.5	745.5	735.2	842.3	954.4
Net income ¹	395.2	383.2	536.9	542.8	508.5	476.5	582.1	654.4
Net Debt	-	-	-43.98	-371.8	-561.7	-	-	-
Reference price ²	26.70	21.60	25.30	31.22	27.24	29.20	29.20	29.20
Nbr of stocks (in thousands)	366,779	366,779	366,779	366,779	366,779	366,779	-	-
Announcement Date	11/3/21	11/8/22	11/7/23	11/5/24	11/7/25	-	-	-

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.($)
FRASER & NEAVE HOLDINGS	23.17x	-	-	2.24%	2.61B
THE COCA-COLA COMPANY	24.79x	7.72x	21.89x	2.61%	351B
KEURIG DR PEPPER INC.	15.39x	2.67x	11.2x	3.02%	42.05B
COCA-COLA HELLENIC	20.14x	1.77x	11.15x	2.23%	24.2B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.2x	1.48x	7.25x	4.58%	19.39B
VARUN BEVERAGES LIMITED	45.03x	6.06x	26.26x	0.42%	16.27B
SWIRE PACIFIC LIMITED	10.48x	1.78x	10.24x	4.6%	13.57B
PRIMO BRANDS CORPORATION	27.73x	2.01x	9.24x	1.94%	9.01B
SUNTORY BEVERAGE & FOOD LIMITED	16.14x	0.68x	5.11x	2.59%	8.88B
Average	22.12x	3.02x	12.79x	2.69%	54.1B
Weighted average by Cap.	23.57x	6.28x	19.11x	2.67%