|
Market Closed -
BURSA MALAYSIA
07:52:01 16/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 3.160 MYR | -2.47% |
|
-5.67% | +19.70% |
| 13/10 | IOI Properties Says Singapore Listing Remains Under Review | MT |
| 13/10 | IOI Properties Signs Underwriting Agreement of 165 Million Units in Planned REIT Offering | MT |
Company Valuation: IOI Properties Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,506 | 5,892 | 12,169 | 10,847 | 21,694 | 17,399 | - | - |
| Change | - | 7% | 106.54% | -10.86% | 100% | -19.8% | - | - |
| Enterprise Value (EV) 1 | 19,972 | 21,044 | 29,112 | 27,951 | 43,512 | 48,989 | 43,320 | 49,680 |
| Change | - | 5.37% | 38.34% | -3.99% | 55.67% | 12.59% | -11.57% | 14.68% |
| P/E | 8.02x | 4.23x | 5.9x | 10.2x | 10.1x | 15.7x | 16.6x | 16.2x |
| PBR | 0.27x | 0.26x | 0.5x | 0.44x | 0.84x | 0.66x | 0.65x | 0.6x |
| PEG | - | 0x | 0.1x | -0.2x | 0x | -0.3x | -2.95x | 6.41x |
| Capitalization / Revenue | 2.13x | 2.27x | 4.14x | 3.54x | 4.88x | 3.51x | 3.25x | 3.02x |
| EV / Revenue | 7.71x | 8.12x | 9.9x | 9.13x | 9.79x | 9.88x | 8.09x | 8.63x |
| EV / EBITDA | 18.3x | 15.7x | 12.2x | 15.1x | 13.6x | 22.1x | 20.4x | 21.6x |
| EV / EBIT | 19.2x | 16.5x | 13.1x | 16.2x | 14.5x | 24x | 21.7x | 22.3x |
| EV / FCF | -24.1x | 15.1x | - | 46.1x | 20.2x | -5.17x | -17.8x | 42.6x |
| FCF Yield | -4.16% | 6.6% | - | 2.17% | 4.94% | -19.3% | -5.61% | 2.35% |
| Dividend per Share 2 | - | 0.05 | 0.05 | 0.08 | - | 0.0927 | 0.0987 | 0.097 |
| Rate of return | - | 4.67% | 2.26% | 4.06% | - | 2.93% | 3.12% | 3.07% |
| EPS 2 | 0.1247 | 0.253 | 0.3745 | 0.1932 | 0.3913 | 0.2012 | 0.1898 | 0.1946 |
| Distribution rate | - | 19.8% | 13.4% | 41.4% | - | 46.1% | 52% | 49.8% |
| Net sales 1 | 2,590 | 2,593 | 2,940 | 3,062 | 4,444 | 4,957 | 5,358 | 5,754 |
| EBITDA 1 | 1,090 | 1,340 | 2,380 | 1,847 | 3,209 | 2,219 | 2,121 | 2,303 |
| EBIT 1 | 1,040 | 1,276 | 2,224 | 1,725 | 3,001 | 2,038 | 1,996 | 2,230 |
| Net income 1 | 686.7 | 1,393 | 2,062 | 1,064 | 2,154 | 1,094 | 1,060 | 1,078 |
| Net Debt 1 | 14,466 | 15,152 | 16,943 | 17,104 | 21,818 | 31,590 | 25,920 | 32,281 |
| Reference price 2 | 1.000 | 1.070 | 2.210 | 1.970 | 3.940 | 3.160 | 3.160 | 3.160 |
| Nbr of stocks (in thousands) | 5,506,145 | 5,506,145 | 5,506,145 | 5,506,145 | 5,506,145 | 5,506,145 | - | - |
| Announcement Date | 22/8/22 | 4/10/23 | 28/8/24 | 26/8/25 | 27/8/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.71x | 9.88x | 22.08x | 2.93% | 4.26B | |
| 58.12x | - | - | - | 62.26B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 5.64x | 0.74x | 1.53x | 8.73% | 27.58B | |
| 8.48x | 1.49x | 8.31x | 4.17% | 28.22B | |
| 18.13x | 3.98x | 16.02x | 1.35% | 27.97B | |
| 13.88x | 3.09x | 14.79x | 2.52% | 25.59B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.85B | |
| 7.52x | 0.83x | 3.03x | 2.97% | 19.24B | |
| 8.18x | 2.92x | 6.81x | -.--% | 19.35B | |
| Average | 15.80x | 3.25x | 10.20x | 3.42% | 27.39B | |
| Weighted average by Cap. | 21.67x | 2.74x | 9.40x | 3.62% |
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
- 5249 Stock
- Valuation IOI Properties Group
Select your edition
All financial news and data tailored to specific country editions
