Valuation IOI Corporation

Stocks

Market Closed - BURSA MALAYSIA 04:54:30 2026-09-01 EDT			5-day change	1st Jan Change
4.700 ^MYR	+0.43%		-2.29%	+17.50%

08-28	IOI Corporation Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-28	IOI Corporation Berhad Announces Second Interim Single Tier Dividend for the Financial Year Ending 30 June 2026, Payable on 25 September 2026	CI

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	29,540	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	27.32%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	27,809	30,566	30,101
Change	-	-0.31%	-6.18%	-0.75%	1.64%	11.78%	-0.68%	-1.52%
P/E	16.9x	13.8x	20.8x	20.7x	15.3x	15.7x	17.8x	17.6x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2x	2.11x	2.05x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	1.62x	1.4x	17.92x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.25x	2.38x	2.32x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.36x	2.46x	2.36x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	13.1x	13.7x	13.4x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	16.3x	17.6x	17x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	30.5x	24.9x	22.5x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	3.28%	4.01%	4.45%
Dividend per Share ²	0.105	0.14	0.11	0.095	0.105	0.125	0.1304	0.1315
Rate of return	2.79%	3.65%	2.95%	2.57%	2.81%	2.96%	2.78%	2.8%
EPS ²	0.2226	0.2774	0.1795	0.1788	0.2451	0.2689	0.2648	0.2674
Distribution rate	47.2%	50.5%	61.3%	53.1%	42.8%	46.5%	49.3%	49.2%
Net sales ¹	11,252	15,579	11,584	9,604	11,335	11,779	12,413	12,732
EBITDA ¹	1,572	2,512	1,915	1,577	1,754	2,127	2,225	2,240
EBIT ¹	1,212	2,153	1,541	1,180	1,349	1,707	1,735	1,774
Net income ¹	1,394	1,725	1,114	1,109	1,521	1,682	1,663	1,666
Net Debt ¹	2,873	2,429	1,522	1,523	1,676	1,286	1,026	560.5
Reference price ²	3.760	3.840	3.730	3.700	3.740	4.700	4.700	4.700
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	8/28/26	-	-

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.($)
IOI CORPORATION	19.88x	2.66x	14.84x	2.46%	7.31B
SIME DARBY PLANTATION	16.9x	2.22x	9.53x	2.95%	10.92B
FIRST RESOURCES LIMITED	12.85x	3.34x	8.19x	4.5%	5.56B
AAK AB	14.43x	1.2x	9.61x	2.93%	5.42B
BUMITAMA AGRI LTD.	14.56x	2.18x	7.34x	5%	3.01B
PT TRIPUTRA AGRO PERSADA TBK	9.7x	3.18x	8.09x	9.07%	2.34B
SIPEF	10.1x	1.97x	4.67x	3.74%	1.27B
MANORAMA INDUSTRIES LIMITED	40.96x	-	-	-	1.26B
Average	17.42x	2.39x	8.90x	4.38%	4.64B
Weighted average by Cap.	16.46x	2.38x	9.97x	3.69%