Valuation Kossan Rubber Industries OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 01:01:17 29/08/25 am AEST			5-day change	1st Jan Change
0.3329 ^USD	+10.97%		-.--%	-

09/06	Kossan Rubber Industries Bhd Approves Final Single Tier Dividend for the Financial Year Ended 31 December 2025	CI
21/05	Kossan Rubber Industries posts quarterly profit attributable of 39.5 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,899	2,807	4,720	7,221	2,756	3,102	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	12.56%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	2,302	2,116	2,213
Change	-	-68.44%	324.01%	62.33%	-78.41%	89.19%	-8.08%	4.56%
P/E Ratio	1.72x	17.9x	330x	60.2x	18.2x	18.9x	17.5x	15.6x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.82x	0.8x	0.77x
PEG	-	-0.2x	-3.6x	0x	0.7x	2.19x	2.06x	1.4x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.47x	1.4x	1.32x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	1.09x	0.96x	0.94x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	7.81x	6.85x	6.47x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	12.5x	10.1x	9.14x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	5,557x	21.6x	22.2x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	0.02%	4.62%	4.5%
Dividend per Share ²	0.48	0.025	0.02	0.08	-	0.031	0.0323	0.0373
Rate of return	25%	2.27%	1.08%	2.83%	-	2.52%	2.62%	3.03%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.065	0.0705	0.0786
Distribution rate	42.9%	40.7%	357%	170%	-	47.7%	45.8%	47.5%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,106	2,209	2,344
EBITDA ¹	3,919	343.9	189	265.9	276.6	294.9	309.1	342.2
EBIT ¹	3,804	217.3	72.85	159.4	176.5	184.5	210.5	242.1
Net income ¹	2,854	156.6	14.22	120	151.3	164.8	178.4	198.8
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-800.1	-986	-889.5
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.230	1.230	1.230
Nbr of stocks (in thousands)	2,551,620	2,551,620	2,551,620	2,551,620	2,528,403	2,522,046	-	-
Announcement Date	17/2/22	16/2/23	22/2/24	20/2/25	23/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COLOPLAST A/S	27.03x	3.67x	11.7x	5.34%	13.06B
INTCO MEDICAL TECHNOLOGY CO., LTD.	12.25x	-	-	2.94%	4.42B
ZHENDE MEDICAL CO., LTD.	45.2x	-	-	0.56%	3.27B
WINNER MEDICAL CO., LTD.	15.78x	-	-	3.22%	2.38B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	7.93x	0.53x	2.41x	5.7%	1.94B
TOP GLOVE CORPORATION BHD.	40.75x	1.64x	12.96x	1.14%	1.64B
HARTALEGA HOLDINGS	51.51x	1.52x	13.46x	1.29%	1.1B
RIVERSTONE HOLDINGS LIMITED	18.62x	2.98x	9.91x	6.24%	989M
SRI TRANG GLOVES (THAILAND)	22.08x	0.96x	10.14x	3.85%	922M
Average	26.79x	1.88x	10.10x	3.36%	3.3B
Weighted average by Cap.	25.91x	2.91x	10.82x	3.91%