Valuation IOI Corporation OTC Markets

Stocks

Market Closed - OTC Markets 12:32:33 02/07/2020 am IST			5-day change	1st Jan Change
0.9500 ^USD	+13.10%		+25.25%	+25.25%

28/08	IOI Corporation Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
28/08	IOI Corporation Berhad Announces Second Interim Single Tier Dividend for the Financial Year Ending 30 June 2026, Payable on 25 September 2026	CI

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	29,415	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	26.78%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	27,809	30,436	30,147
Change	-	-0.31%	-6.18%	-0.75%	1.64%	11.78%	-0.69%	-0.95%
P/E	16.9x	13.8x	20.8x	20.7x	15.3x	15.7x	18.9x	18.2x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2x	2.16x	2.05x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	1.62x	3.6x	4.53x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.25x	2.39x	2.34x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.36x	2.48x	2.4x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	13.1x	13.9x	13.7x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	16.3x	18.7x	17.9x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	30.5x	27.1x	23.5x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	3.28%	3.69%	4.25%
Dividend per Share ²	0.105	0.14	0.11	0.095	0.105	0.125	0.12	0.1259
Rate of return	2.79%	3.65%	2.95%	2.57%	2.81%	2.96%	2.56%	2.69%
EPS ²	0.2226	0.2774	0.1795	0.1788	0.2451	0.2689	0.2477	0.2577
Distribution rate	47.2%	50.5%	61.3%	53.1%	42.8%	46.5%	48.4%	48.8%
Net sales ¹	11,252	15,579	11,584	9,604	11,335	11,779	12,289	12,557
EBITDA ¹	1,572	2,512	1,915	1,577	1,754	2,127	2,190	2,207
EBIT ¹	1,212	2,153	1,541	1,180	1,349	1,707	1,625	1,682
Net income ¹	1,394	1,725	1,114	1,109	1,521	1,682	1,565	1,630
Net Debt ¹	2,873	2,429	1,522	1,523	1,676	1,286	1,022	732.4
Reference price ²	3.760	3.840	3.730	3.700	3.740	4.680	4.680	4.680
Nbr of stocks (in thousands)	62,48,774	62,12,972	62,03,697	62,03,697	62,03,697	62,85,199	-	-
Announcement Date	24/08/21	23/08/22	22/08/23	26/08/24	28/08/25	28/08/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIME DARBY PLANTATION	16.9x	2.22x	9.53x	2.95%	1.09TCr
IOI CORPORATION	19.88x	2.66x	14.84x	2.46%	730.6Cr
FIRST RESOURCES LIMITED	12.55x	3.27x	8.02x	4.61%	543.17Cr
AAK AB	14.43x	1.2x	9.61x	2.93%	541.71Cr
BUMITAMA AGRI LTD.	13.72x	2.05x	6.91x	5.31%	284.48Cr
PT TRIPUTRA AGRO PERSADA TBK	9.42x	3.09x	7.85x	9.34%	227.61Cr
SIPEF	9.9x	1.92x	4.57x	3.82%	124.6Cr
Average	13.83x	2.35x	8.76x	4.49%	506.38Cr
Weighted average by Cap.	15.49x	2.35x	9.91x	3.73%