|
Delayed
BURSA MALAYSIA
02:43:49 15/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 4.570 MYR | -1.51% |
|
+0.22% | +14.25% |
| 13/10 | IOI Corporation Berhad Reports Production Results for the Month of September 2026 | CI |
| 12/09 | IOI Corporation Berhad Reports Production Results for the Month of August 2026 | CI |
Company Valuation: IOI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,858 | 23,140 | 22,954 | 23,202 | 26,524 | 29,163 | - | - |
| Change | - | -3.01% | -0.8% | 1.08% | 14.32% | 9.95% | - | - |
| Enterprise Value (EV) 1 | 26,287 | 24,662 | 24,477 | 24,878 | 27,809 | 30,324 | 29,914 | 29,746 |
| Change | - | -6.18% | -0.75% | 1.64% | 11.78% | 9.04% | -1.35% | -0.56% |
| P/E | 13.8x | 20.8x | 20.7x | 15.3x | 15.7x | 17.4x | 16.9x | 15.9x |
| PBR | 2.18x | 2.04x | 1.97x | 1.89x | 2x | 2.07x | 2.01x | 1.94x |
| PEG | - | -0.6x | -53.08x | 0.4x | 1.62x | -17.59x | 5.44x | 2.5x |
| Capitalization / Revenue | 1.53x | 2x | 2.39x | 2.05x | 2.25x | 2.34x | 2.28x | 2.14x |
| EV / Revenue | 1.69x | 2.13x | 2.55x | 2.19x | 2.36x | 2.43x | 2.34x | 2.18x |
| EV / EBITDA | 10.5x | 12.9x | 15.5x | 14.2x | 13.1x | 13.2x | 13x | 12.2x |
| EV / EBIT | 12.2x | 16x | 20.7x | 18.4x | 16.3x | 16.7x | 16.2x | 14.7x |
| EV / FCF | 19.2x | 16.7x | 43.1x | 69.6x | 30.5x | 23.8x | 22.2x | 21.8x |
| FCF Yield | 5.2% | 5.99% | 2.32% | 1.44% | 3.28% | 4.21% | 4.51% | 4.58% |
| Dividend per Share 2 | 0.14 | 0.11 | 0.095 | 0.105 | 0.125 | 0.1269 | 0.1372 | 0.1463 |
| Rate of return | 3.65% | 2.95% | 2.57% | 2.81% | 2.96% | 2.73% | 2.96% | 3.15% |
| EPS 2 | 0.2774 | 0.1795 | 0.1788 | 0.2451 | 0.2689 | 0.2662 | 0.2745 | 0.292 |
| Distribution rate | 50.5% | 61.3% | 53.1% | 42.8% | 46.5% | 47.7% | 50% | 50.1% |
| Net sales 1 | 15,579 | 11,584 | 9,604 | 11,335 | 11,779 | 12,481 | 12,789 | 13,653 |
| EBITDA 1 | 2,512 | 1,915 | 1,577 | 1,754 | 2,127 | 2,297 | 2,309 | 2,436 |
| EBIT 1 | 2,153 | 1,541 | 1,180 | 1,349 | 1,707 | 1,817 | 1,844 | 2,028 |
| Net income 1 | 1,725 | 1,114 | 1,109 | 1,521 | 1,682 | 1,659 | 1,714 | 1,841 |
| Net Debt 1 | 2,429 | 1,522 | 1,523 | 1,676 | 1,286 | 1,161 | 750.7 | 582.3 |
| Reference price 2 | 3.840 | 3.730 | 3.700 | 3.740 | 4.220 | 4.640 | 4.640 | 4.640 |
| Nbr of stocks (in thousands) | 6,212,972 | 6,203,697 | 6,203,697 | 6,203,697 | 6,285,199 | 6,285,199 | - | - |
| Announcement Date | 23/8/22 | 22/8/23 | 26/8/24 | 28/8/25 | 28/8/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.13x | 2.39x | 12.98x | 2.78% | 7B | |
| 20.33x | 2.77x | 13.84x | 4.06% | 239B | |
| 19.13x | 2.47x | 14.73x | 3.35% | 78.49B | |
| 15.9x | 1.65x | 9.38x | 3.99% | 42.3B | |
| 15.41x | 0.55x | 9.84x | 2.51% | 40.1B | |
| 19.73x | 3.02x | 12.27x | 3.54% | 32.76B | |
| 36.22x | 3.13x | 18.22x | 1.02% | 31.88B | |
| 25.5x | 5.29x | 16.85x | 3.29% | 28.98B | |
| 61.67x | 9.46x | 39.25x | 1.24% | 27.04B | |
| -7.9x | 1.77x | 8.83x | 7.15% | 26.6B | |
| Average | 22.31x | 3.25x | 15.62x | 3.29% | 55.4B | |
| Weighted average by Cap. | 21.24x | 2.92x | 14.64x | 3.59% |
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
- 1961 Stock
- Valuation IOI Corporation
Select your edition
All financial news and data tailored to specific country editions
