Valuation Kossan Rubber Industries

Stocks

Market Closed - BURSA MALAYSIA 06:59:41 10/09/26 pm AEST			5-day change	1st Jan Change
1.190 ^MYR	+15.53%		+12.26%	+9.17%

20/08	Kossan Rubber Industries Bhd Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
20/08	Tranche Update on Kossan Rubber Industries Bhd's Equity Buyback Plan announced on June 17, 2025.	CI

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	3,001	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	8.9%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	2,208	2,172	2,126
Change	-	-68.44%	324.01%	62.33%	-78.41%	81.51%	-1.66%	-2.11%
P/E	1.72x	17.9x	330x	60.2x	18.2x	17.1x	16.5x	14.9x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.8x	0.77x	0.75x
PEG	-	-0.2x	-3.6x	0x	0.7x	1x	5.05x	1.4x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.41x	1.36x	1.28x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	1.03x	0.98x	0.91x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	7.48x	6.95x	6.15x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	11.6x	10.2x	8.74x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	78.1x	22x	23.3x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	1.28%	4.55%	4.29%
Dividend per Share ²	0.48	0.025	0.02	0.08	0.04	0.0298	0.0307	0.0336
Rate of return	25%	2.27%	1.08%	2.83%	3.67%	2.51%	2.58%	2.83%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.0698	0.0721	0.0798
Distribution rate	42.9%	40.7%	357%	170%	66.9%	42.7%	42.6%	42.2%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,135	2,208	2,349
EBITDA ¹	3,919	343.9	189	265.9	276.6	295.1	312.5	345.6
EBIT ¹	3,804	217.3	72.85	159.4	176.5	190.4	212.7	243.2
Net income ¹	2,854	156.6	14.22	120	151.3	180.2	187.5	206.9
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-792.8	-829.3	-875.2
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.190	1.190	1.190
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.($)
KOSSAN RUBBER INDUSTRIES	14.76x	0.85x	6.12x	2.9%	638M
COLOPLAST A/S	27.73x	4.08x	13.05x	4.72%	15.13B
INTCO MEDICAL TECHNOLOGY CO., LTD.	14.25x	-	-	2.53%	5.19B
ZHENDE MEDICAL CO., LTD.	44.73x	-	-	0.56%	3.27B
WINNER MEDICAL CO., LTD.	17.87x	-	-	2.82%	2.51B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.51x	0.55x	2.73x	5.22%	1.87B
JAFRON BIOMEDICAL CO.,LTD.	18.87x	-	-	-	1.77B
TOP GLOVE CORPORATION BHD.	21.71x	1.34x	8.74x	2.07%	1.24B
GVS S.P.A.	22.15x	2.53x	9.88x	0.99%	1.03B
Average	21.18x	1.87x	8.10x	2.72%	3.63B
Weighted average by Cap.	24.29x	3.39x	11.42x	3.52%