Valuation IOI Corporation

Stocks

Delayed BURSA MALAYSIA Other stock markets 01:19:09 01/07/26 pm AEST			5-day change	1st Jan Change
4.240 ^MYR	+0.47%		-0.70%	+6.00%

11/06	Ioi Corporation Berhad Reports Production Results for the Month of May 2026	CI
11/06	MIDF Amanah Downgrades IOI to Neutral from Buy; Price Target is MYR4.42	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,495	23,858	23,140	22,954	23,202	26,524	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	14.32%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	27,616	27,274	27,578
Change	-	-0.31%	-6.18%	-0.75%	1.64%	11%	-1.24%	1.11%
P/E	16.9x	13.8x	20.8x	20.7x	15.3x	18.2x	17.4x	16.9x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2.02x	2x	1.92x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	-3.46x	4.01x	5.24x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.29x	2.17x	2.12x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.39x	2.23x	2.21x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	13.5x	12.7x	12.8x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	17.5x	17.1x	16.8x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	21.9x	23.1x	23.6x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	4.58%	4.32%	4.24%
Dividend per Share ²	0.105	0.14	0.11	0.095	0.105	0.1149	0.1182	0.1206
Rate of return	2.79%	3.65%	2.95%	2.57%	2.81%	2.72%	2.8%	2.86%
EPS ²	0.2226	0.2774	0.1795	0.1788	0.2451	0.2322	0.2423	0.2501
Distribution rate	47.2%	50.5%	61.3%	53.1%	42.8%	49.5%	48.8%	48.2%
Net sales ¹	11,252	15,579	11,584	9,604	11,335	11,561	12,241	12,501
EBITDA ¹	1,572	2,512	1,915	1,577	1,754	2,052	2,147	2,151
EBIT ¹	1,212	2,153	1,541	1,180	1,349	1,575	1,596	1,639
Net income ¹	1,394	1,725	1,114	1,109	1,521	1,473	1,530	1,585
Net Debt ¹	2,873	2,429	1,522	1,523	1,676	1,092	750.8	1,055
Reference price ²	3.760	3.840	3.730	3.700	3.740	4.220	4.220	4.220
Nbr of stocks (in thousands)	6,248,774	6,212,972	6,203,697	6,203,697	6,203,697	6,285,199	-	-
Announcement Date	24/8/21	23/8/22	22/8/23	26/8/24	28/8/25	-	-	-

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.($)
IOI CORPORATION	18.26x	2.4x	13.52x	2.71%	6.55B
SIME DARBY PLANTATION	17.17x	2.04x	9.21x	3%	10.12B
AAK AB	15.55x	1.34x	10.42x	2.62%	6.14B
FIRST RESOURCES LIMITED	9.62x	2.53x	6.17x	5.84%	3.8B
BUMITAMA AGRI LTD.	11.63x	1.69x	5.76x	6.52%	2.23B
PT TRIPUTRA AGRO PERSADA TBK	6.83x	2.25x	5.71x	12.13%	1.64B
COBRAM ESTATE OLIVES LIMITED	107.08x	6.94x	30.8x	1.11%	1.34B
SIPEF	8.76x	1.7x	4.05x	4.3%	1.11B
Average	24.36x	2.61x	10.71x	4.78%	4.11B
Weighted average by Cap.	18.70x	2.21x	10.24x	3.86%