Valuation IJM Corporation

Stocks

Delayed BURSA MALAYSIA 03:10:22 2026-10-13 EDT			5-day change	1st Jan Change
2.790 ^MYR	-0.36%		+1.09%	+22.91%

10:31pm	IJM Subsidiary Bags MYR1.23 Billion Contract to Build AT&S Facility	MT
10-05	IJM Corporation Berhad Appoints Datuk Johan Bin Idris as Independent and Non-Executive Chairman, Effective October 5, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,899	5,621	8,520	7,361	7,676	9,814	-	-
Change	-	-4.71%	51.58%	-13.6%	4.29%	27.85%	-	-
Enterprise Value (EV) ¹	8,510	8,150	11,174	10,702	12,264	14,663	15,077	15,053
Change	-	-4.23%	37.1%	-4.22%	14.59%	19.56%	2.82%	-0.16%
P/E	7.53x	35.6x	14.2x	18.3x	2,433x	20.7x	18.4x	16.4x
PBR	0.59x	0.57x	0.84x	0.72x	0.77x	0.97x	0.95x	0.92x
PEG	-	-0.4x	0x	-0.6x	-24.5x	0x	1.4x	1.4x
Capitalization / Revenue	1.34x	1.23x	1.44x	1.18x	1.12x	1.25x	1.17x	1.06x
EV / Revenue	1.93x	1.78x	1.89x	1.71x	1.78x	1.87x	1.79x	1.62x
EV / EBITDA	9.41x	7.64x	7.1x	7.85x	15.7x	11.6x	11.1x	10.5x
EV / EBIT	15.8x	11x	8.78x	9.79x	22.9x	14.1x	13.3x	12.1x
EV / FCF	10.6x	7.54x	15.7x	35.8x	-17x	37.2x	20x	22.1x
FCF Yield	9.43%	13.3%	6.37%	2.8%	-5.88%	2.69%	4.99%	4.52%
Dividend per Share ²	0.21	0.06	0.07	0.07	0.08	0.0764	0.0783	0.0813
Rate of return	12.6%	3.75%	2.88%	3.33%	3.65%	2.73%	2.8%	2.9%
EPS ²	0.2219	0.0449	0.1711	0.115	0.0009	0.1352	0.1525	0.1704
Distribution rate	94.6%	134%	40.9%	60.9%	8,889%	56.5%	51.3%	47.7%
Net sales ¹	4,409	4,572	5,919	6,252	6,879	7,858	8,414	9,283
EBITDA ¹	904.2	1,066	1,574	1,363	781.9	1,267	1,364	1,432
EBIT ¹	537.5	740.9	1,273	1,094	534.7	1,039	1,132	1,249
Net income ¹	794.9	158.3	600.3	403.4	3.249	474.2	546.8	596.2
Net Debt ¹	2,611	2,530	2,654	3,341	4,588	4,849	5,263	5,239
Reference price ²	1.670	1.600	2.430	2.100	2.190	2.800	2.800	2.800
Nbr of stocks (in thousands)	3,532,158	3,512,902	3,506,166	3,505,166	3,505,166	3,505,166	-	-
Announcement Date	5/27/22	5/29/23	5/29/24	5/29/25	5/28/26	-	-	-

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.($)
IJM CORPORATION	20.71x	1.87x	11.57x	2.73%	2.4B
QUANTA SERVICES, INC.	59.95x	2.76x	26.34x	0.06%	104B
VINCI	11.85x	1.02x	5.61x	4.93%	66.61B
COMFORT SYSTEMS USA, INC.	33.72x	4.24x	23.01x	0.2%	57.56B
LARSEN & TOUBRO LIMITED	24.5x	1.9x	18.69x	1.2%	52.24B
FERROVIAL N.V.	46.95x	3.8x	24.03x	2.06%	36.41B
EMCOR GROUP, INC.	23.78x	1.62x	14.98x	0.19%	34.37B
HOCHTIEF AG	27.23x	0.68x	11.18x	2.28%	33.15B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.9x	0.41x	6.5x	2.82%	27.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.12x	0.31x	6.02x	5.5%	27.41B
Average	27.57x	1.86x	14.79x	2.2%	44.2B
Weighted average by Cap.	32.79x	2.13x	17.10x	1.81%