Valuation I-Berhad

Stocks

Delayed BURSA MALAYSIA 23:40:19 2026-09-22 EDT			5-day change	1st Jan Change
0.2050 ^MYR	0.00%		-2.38%	-26.79%

08-12	I-Berhad announces Annual dividend, payable on September 29, 2026	CI
08-06	I-Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	277.6	304.8	520	427.2	464.3	520
Change	-	9.78%	70.61%	-17.86%	8.7%	12%
Enterprise Value (EV) ¹	501.9	603.6	839	748.4	737.9	743.3
Change	-	20.26%	38.99%	-10.8%	-1.39%	0.73%
P/E	167x	900x	12.3x	35.9x	15.9x	9.64x
PBR	0.24x	0.27x	0.44x	0.36x	0.39x	0.42x
PEG	-	-11.3x	0x	-0.5x	0x	0.1x
Capitalization / Revenue	3.47x	3.8x	4.35x	2.43x	2.09x	1.61x
EV / Revenue	6.27x	7.52x	7.01x	4.26x	3.32x	2.3x
EV / EBITDA	-31.9x	62.1x	67.8x	23.2x	13.7x	10.6x
EV / EBIT	-21.4x	185x	159x	32.8x	17x	13.4x
EV / FCF	-7.47x	-10.9x	1,440x	-391x	69.2x	158x
FCF Yield	-13.4%	-9.19%	0.07%	-0.26%	1.44%	0.63%
Dividend per Share ²	-	-	0.002	0.002	0.0048	0.0088
Rate of return	-	-	0.71%	0.87%	1.92%	3.14%
EPS ²	0.0015	0.0003	0.0227	0.006399	0.0157	0.029
Distribution rate	-	-	8.81%	31.3%	30.6%	30.3%
Net sales ¹	80.1	80.21	119.6	175.6	222.2	322.7
EBITDA ¹	-15.74	9.72	12.37	32.26	54.05	70.03
EBIT ¹	-23.44	3.256	5.271	22.81	43.34	55.45
Net income ¹	3.313	0.369	27.22	12	29.18	53.96
Net Debt ¹	224.3	298.8	318.9	321.2	273.6	223.3
Reference price ²	0.2500	0.2700	0.2800	0.2300	0.2500	0.2800
Nbr of stocks (in thousands)	1,110,566	1,128,911	1,857,300	1,857,300	1,857,300	1,857,300
Announcement Date	5/28/21	4/29/22	4/28/23	4/30/24	4/30/25	4/29/26

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.($)
I-BERHAD	-	-	-	-	93.43M
SUN HUNG KAI PROPERTIES LIMITED	14.34x	4.63x	12.45x	3.53%	40.53B
EMAAR PROPERTIES	5.71x	0.76x	1.6x	8.67%	27.96B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.62B
CHINA RESOURCES LAND LIMITED	7.94x	1.42x	7.86x	4.46%	26.47B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.39B
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	20.72B
ALPHA DHABI HOLDING	8.02x	0.89x	3.24x	2.79%	20.9B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.7B
HONGKONG LAND HOLDINGS LIMITED	38.23x	13.99x	35.22x	3.11%	18.33B
Average	14.34x	4.12x	12.89x	3.58%	22.67B
Weighted average by Cap.	13.75x	3.84x	12.21x	3.7%