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%

11/09	IOI Corporation Berhad Reports Production Results for the Month of August 2026	CI
28/08	IOI Corporation Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 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	29,980	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	29.22%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	27,809	31,141	30,731
Change	-	-0.31%	-6.18%	-0.75%	1.64%	11.78%	-0.24%	-1.32%
P/E	16.9x	13.8x	20.8x	20.7x	15.3x	15.7x	17.9x	17.4x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2x	2.13x	2.07x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	1.62x	1.4x	5.6x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.25x	2.4x	2.34x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.36x	2.5x	2.4x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	13.1x	13.6x	13.3x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	16.3x	17.1x	16.7x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	30.5x	24.4x	22.8x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	3.28%	4.1%	4.39%
Dividend per Share ²	0.105	0.14	0.11	0.095	0.105	0.125	0.1269	0.1372
Rate of return	2.79%	3.65%	2.95%	2.57%	2.81%	2.96%	2.66%	2.88%
EPS ²	0.2226	0.2774	0.1795	0.1788	0.2451	0.2689	0.2662	0.2745
Distribution rate	47.2%	50.5%	61.3%	53.1%	42.8%	46.5%	47.7%	50%
Net sales ¹	11,252	15,579	11,584	9,604	11,335	11,779	12,481	12,789
EBITDA ¹	1,572	2,512	1,915	1,577	1,754	2,127	2,297	2,309
EBIT ¹	1,212	2,153	1,541	1,180	1,349	1,707	1,817	1,844
Net income ¹	1,394	1,725	1,114	1,109	1,521	1,682	1,660	1,710
Net Debt ¹	2,873	2,429	1,522	1,523	1,676	1,286	1,161	750.7
Reference price ²	3.760	3.840	3.730	3.700	3.740	4.770	4.770	4.770
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	16.03x	2.22x	9.65x	3.13%	1.07TCr
IOI CORPORATION	20.61x	2.75x	15.36x	2.38%	747.05Cr
FIRST RESOURCES LIMITED	14.2x	3.65x	8.95x	4.08%	614.36Cr
AAK AB	13.45x	1.12x	9.01x	3.15%	489.96Cr
BUMITAMA AGRI LTD.	16.33x	2.46x	8.12x	4.4%	337.98Cr
PT TRIPUTRA AGRO PERSADA TBK	10.62x	3.45x	9x	8.72%	247.26Cr
SIPEF	10.33x	1.94x	4.68x	3.66%	130.06Cr
Average	14.51x	2.51x	9.25x	4.22%	519.2Cr
Weighted average by Cap.	15.77x	2.52x	10.25x	3.66%