Valuation Ibraco

Stocks

Delayed BURSA MALAYSIA 22:03:07 2026-08-16 EDT			5-day change	1st Jan Change
1.040 ^MYR	0.00%		-4.59%	-17.46%

05-22	Ibraco Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-22	Ibraco Berhad Approves Final Single-Tier Dividend for the Financial Year Ended 31 December 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	322.2	324.9	436.8	666.2	688	567.9	-	-
Change	-	0.85%	34.45%	52.5%	3.28%	-17.46%	-	-
Enterprise Value (EV)	322.2	324.9	436.8	666.2	688	567.9	567.9	567.9
Change	-	0.85%	34.45%	52.5%	3.28%	-17.46%	0%	0%
P/E	13.9x	10.7x	9.49x	13.8x	9.52x	9.81x	8.97x	8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.3x	0.2x	2.84x	0.2x	-0.5x	0.95x	0.7x
Capitalization / Revenue	1.18x	1.19x	1.11x	1.18x	0.89x	0.75x	0.71x	0.65x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.71x	0.65x
EV / EBITDA	0x	0x	0x	0x	0x	4.74x	4.24x	3.92x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.02	0.02	0.035	-	-	0.045	0.045	0.045
Rate of return	3.39%	3.36%	4.38%	-	-	4.33%	4.33%	4.33%
EPS ²	0.0425	0.0557	0.0843	0.0884	0.1324	0.106	0.116	0.13
Distribution rate	47.1%	35.9%	41.5%	-	-	42.5%	38.8%	34.6%
Net sales ¹	273.4	272	391.9	562.8	769	761.7	798.7	878.5
EBITDA ¹	48.97	58.91	82.32	95.26	137.2	119.7	133.9	144.9
EBIT	-	-	-	-	-	-	-	-
Net income ¹	23.22	30.41	46.04	48.29	-	58	63.1	70.8
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.590	0.595	0.800	1.220	1.260	1.040	1.040	1.040
Nbr of stocks (in thousands)	546,046	546,046	546,046	546,046	546,046	546,046	-	-
Announcement Date	2/25/22	2/24/23	2/28/24	2/21/25	2/27/26	-	-	-

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.($)
IBRACO	9.81x	-	-	4.33%	139M
SUN HUNG KAI PROPERTIES LIMITED	15.12x	4.83x	12.98x	3.35%	43.02B
CHINA RESOURCES LAND LIMITED	8.99x	1.53x	8x	3.95%	31.08B
MITSUBISHI ESTATE CO., LTD.	18.21x	4.03x	16.43x	1.35%	27.8B
EMAAR PROPERTIES	5.54x	0.51x	1.08x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.54x	3.04x	14.65x	2.6%	24.64B
ALPHA DHABI HOLDING	8.15x	0.9x	3.29x	2.74%	20.84B
CK ASSET HOLDINGS LIMITED	10.6x	2.06x	9.6x	4.19%	20.07B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.56x	6.58x	17.59x	1.57%	19.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.38x	2.79x	10.88x	3.67%	23.28B
Weighted average by Cap.	11.87x	2.91x	10.88x	3.65%