Valuation Kossan Rubber Industries OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 08:31:17 28/08/2025 pm IST			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	2,598	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	-5.74%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	1,798	1,480	1,504
Change	-	-68.44%	324.01%	62.33%	-78.41%	47.74%	-17.67%	1.63%
P/E	1.72x	17.9x	330x	60.2x	18.2x	15.9x	14.8x	13.2x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.69x	0.67x	0.65x
PEG	-	-0.2x	-3.6x	0x	0.7x	1.88x	1.97x	1.1x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.23x	1.18x	1.11x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	0.85x	0.67x	0.65x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	6.12x	4.69x	4.29x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	9.74x	7.13x	6.27x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	-1,246x	15.9x	15.9x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	-0.08%	6.27%	6.31%
Dividend per Share ²	0.48	0.025	0.02	0.08	0.04	0.0309	0.032	0.0372
Rate of return	25%	2.27%	1.08%	2.83%	3.67%	3%	3.11%	3.61%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.0648	0.0697	0.0781
Distribution rate	42.9%	40.7%	357%	170%	66.9%	47.7%	45.9%	47.6%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,104	2,198	2,331
EBITDA ¹	3,919	343.9	189	265.9	276.6	293.7	315.7	350.6
EBIT ¹	3,804	217.3	72.85	159.4	176.5	184.6	207.5	240
Net income ¹	2,854	156.6	14.22	120	151.3	164.6	176.7	197.6
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-800.1	-1,118	-1,094
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.030	1.030	1.030
Nbr of stocks (in thousands)	25,51,620	25,51,620	25,51,620	25,51,620	25,28,403	25,22,046	-	-
Announcement Date	17/02/22	16/02/23	22/02/24	20/02/25	23/02/26	-	-	-

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	27.2x	3.67x	11.67x	5.36%	1.3TCr
INTCO MEDICAL TECHNOLOGY CO., LTD.	10.53x	-	-	3.42%	378.95Cr
ZHENDE MEDICAL CO., LTD.	47.23x	-	-	0.54%	341.02Cr
WINNER MEDICAL CO., LTD.	16.28x	-	-	3.12%	244.53Cr
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	7.47x	0.48x	2.16x	6.04%	182.39Cr
JAFRON BIOMEDICAL CO.,LTD.	19.68x	-	-	-	182.81Cr
TOP GLOVE CORPORATION BHD.	23.63x	1.48x	9.38x	1.78%	134.16Cr
RIVERSTONE HOLDINGS LIMITED	18.29x	2.92x	9.7x	6.35%	97Cr
GVS S.P.A.	20.45x	2.28x	9x	0.59%	91Cr
Average	21.20x	2.16x	8.38x	3.4%	327.87Cr
Weighted average by Cap.	24.12x	3.07x	10.30x	4.05%