Valuation IOI Corporation

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:20:03 26/06/2026 pm IST			5-day change	1st Jan Change
4.270 ^MYR	+0.47%		-1.39%	+6.75%

11/06	Ioi Corporation Berhad Reports Production Results for the Month of May 2026	CI
11/06	MIDF Amanah Downgrades IOI to Neutral from Buy; Price Target is MYR4.42	MT

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	26,838	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	15.67%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	27,930	27,589	27,893
Change	-	-0.31%	-6.18%	-0.75%	1.64%	12.27%	-1.22%	1.1%
P/E	16.9x	13.8x	20.8x	20.7x	15.3x	18.4x	17.6x	17.1x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2.05x	2.03x	1.94x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	-3.5x	4.05x	5.3x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.32x	2.19x	2.15x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.42x	2.25x	2.23x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	13.6x	12.8x	13x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	17.7x	17.3x	17x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	22.1x	23.4x	23.8x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	4.52%	4.27%	4.2%
Dividend per Share ²	0.105	0.14	0.11	0.095	0.105	0.1149	0.1182	0.1206
Rate of return	2.79%	3.65%	2.95%	2.57%	2.81%	2.69%	2.77%	2.82%
EPS ²	0.2226	0.2774	0.1795	0.1788	0.2451	0.2322	0.2423	0.2501
Distribution rate	47.2%	50.5%	61.3%	53.1%	42.8%	49.5%	48.8%	48.2%
Net sales ¹	11,252	15,579	11,584	9,604	11,335	11,561	12,241	12,501
EBITDA ¹	1,572	2,512	1,915	1,577	1,754	2,052	2,147	2,151
EBIT ¹	1,212	2,153	1,541	1,180	1,349	1,575	1,596	1,639
Net income ¹	1,394	1,725	1,114	1,109	1,521	1,473	1,530	1,585
Net Debt ¹	2,873	2,429	1,522	1,523	1,676	1,092	750.8	1,055
Reference price ²	3.760	3.840	3.730	3.700	3.740	4.270	4.270	4.270
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	-	-	-

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.($)
IOI CORPORATION	18.39x	2.42x	13.61x	2.69%	656.53Cr
SIME DARBY PLANTATION	17.38x	2.07x	9.31x	2.97%	1.02TCr
AAK AB	15.68x	1.35x	10.51x	2.6%	619.91Cr
FIRST RESOURCES LIMITED	9.46x	2.49x	6.08x	5.94%	373.5Cr
BUMITAMA AGRI LTD.	11.34x	1.64x	5.62x	6.69%	218.57Cr
PT TRIPUTRA AGRO PERSADA TBK	6.97x	2.29x	5.82x	11.89%	168.58Cr
COBRAM ESTATE OLIVES LIMITED	104.97x	6.83x	30.3x	1.13%	131.9Cr
JOHOR PLANTATIONS GROUP	13.6x	2.73x	8.31x	3.91%	110.7Cr
Average	24.72x	2.73x	11.19x	4.73%	412.48Cr
Weighted average by Cap.	18.81x	2.25x	10.41x	3.84%