|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.230 MYR | -1.17% |
|
+4.44% | +5.75% |
| 06-11 | MIDF Amanah Downgrades IOI to Neutral from Buy; Price Target is MYR4.42 | MT |
| 05-29 | Ioi Corporation Berhad Announces Appointment of Loh Hoong Ling as Joint Secretary, Effective June 1, 2026 | CI |
Company Valuation: IOI Corporation
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 | 26,586 | - | - |
| Change | - | 1.54% | -3.01% | -0.8% | 1.08% | 14.59% | - | - |
| Enterprise Value (EV) 1 | 26,368 | 26,287 | 24,662 | 24,477 | 24,878 | 27,678 | 27,337 | 27,641 |
| Change | - | -0.31% | -6.18% | -0.75% | 1.64% | 11.26% | -1.23% | 1.11% |
| P/E Ratio | 16.9x | 13.8x | 20.8x | 20.7x | 15.3x | 18.2x | 17.5x | 16.9x |
| PBR | 2.35x | 2.18x | 2.04x | 1.97x | 1.89x | 2.03x | 2.01x | 1.93x |
| PEG | - | 0.6x | -0.6x | -53.08x | 0.4x | -3.46x | 4.03x | 5.24x |
| Capitalization / Revenue | 2.09x | 1.53x | 2x | 2.39x | 2.05x | 2.3x | 2.17x | 2.13x |
| EV / Revenue | 2.34x | 1.69x | 2.13x | 2.55x | 2.19x | 2.39x | 2.23x | 2.21x |
| EV / EBITDA | 16.8x | 10.5x | 12.9x | 15.5x | 14.2x | 13.5x | 12.7x | 12.9x |
| EV / EBIT | 21.8x | 12.2x | 16x | 20.7x | 18.4x | 17.6x | 17.1x | 16.9x |
| EV / FCF | 103x | 19.2x | 16.7x | 43.1x | 69.6x | 21.9x | 23.2x | 23.6x |
| FCF Yield | 0.97% | 5.2% | 5.99% | 2.32% | 1.44% | 4.57% | 4.31% | 4.23% |
| 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% | 2.72% | 2.8% | 2.85% |
| 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 | 4.230 | 4.230 | 4.230 |
| Nbr of stocks (in thousands) | 6,248,774 | 6,212,972 | 6,203,697 | 6,203,697 | 6,203,697 | 6,285,199 | - | - |
| Announcement Date | 8/24/21 | 8/23/22 | 8/22/23 | 8/26/24 | 8/28/25 | - | - | - |
1MYR in Million2MYR
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.43x | 2.42x | 13.64x | 2.68% | 6.61B | |
| 17.38x | 2.07x | 9.31x | 2.98% | 10.25B | |
| 16.04x | 1.38x | 10.71x | 2.52% | 6.54B | |
| 8.29x | 2.23x | 5.44x | 6.77% | 3.27B | |
| 10.85x | 1.57x | 5.36x | 7.01% | 2.08B | |
| 5.53x | 2.09x | 4.94x | 13.68% | 1.52B | |
| 104.97x | 6.83x | 30.3x | 1.13% | 1.34B | |
| 9.14x | 1.79x | 4.25x | 4.12% | 1.16B | |
| Average | 23.83x | 2.55x | 10.49x | 5.11% | 4.1B | |
| Weighted average by Cap. | 18.75x | 2.17x | 10.30x | 3.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IOICORP Stock
- Valuation IOI Corporation
Select your edition
All financial news and data tailored to specific country editions
