|
Market Closed -
BURSA MALAYSIA
03:50:06 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 4.440 MYR | -0.22% |
|
-0.22% | +11.00% |
| 01:06am | IOI Expects Limited Impact From El Nino on Palm Oil Production | DJ |
| 11-03 | Tenaga Nasional Unit Forms JV for Solar-Plus-Storage Project | MT |
Company Valuation: IOI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,858 | 23,140 | 22,954 | 23,202 | 26,524 | 27,906 | - | - |
| Change | - | -3.01% | -0.8% | 1.08% | 14.32% | 5.21% | - | - |
| Enterprise Value (EV) 1 | 26,287 | 24,662 | 24,477 | 24,878 | 27,809 | 29,067 | 28,657 | 28,489 |
| Change | - | -6.18% | -0.75% | 1.64% | 11.78% | 4.52% | -1.41% | -0.59% |
| P/E | 13.8x | 20.8x | 20.7x | 15.3x | 15.7x | 16.7x | 16.2x | 15.2x |
| PBR | 2.18x | 2.04x | 1.97x | 1.89x | 2x | 1.99x | 1.92x | 1.86x |
| PEG | - | -0.6x | -53.08x | 0.4x | 1.62x | -16.88x | 5.22x | 2.39x |
| Capitalization / Revenue | 1.53x | 2x | 2.39x | 2.05x | 2.25x | 2.24x | 2.19x | 2.07x |
| EV / Revenue | 1.69x | 2.13x | 2.55x | 2.19x | 2.36x | 2.33x | 2.25x | 2.11x |
| EV / EBITDA | 10.5x | 12.9x | 15.5x | 14.2x | 13.1x | 12.7x | 12.4x | 11.7x |
| EV / EBIT | 12.2x | 16x | 20.7x | 18.4x | 16.3x | 15.9x | 15.4x | 14x |
| EV / FCF | 19.2x | 16.7x | 43.1x | 69.6x | 30.5x | 22.8x | 21.2x | 20.9x |
| FCF Yield | 5.2% | 5.99% | 2.32% | 1.44% | 3.28% | 4.39% | 4.71% | 4.78% |
| Dividend per Share 2 | 0.14 | 0.11 | 0.095 | 0.105 | 0.125 | 0.1269 | 0.1381 | 0.1448 |
| Rate of return | 3.65% | 2.95% | 2.57% | 2.81% | 2.96% | 2.86% | 3.11% | 3.26% |
| EPS 2 | 0.2774 | 0.1795 | 0.1788 | 0.2451 | 0.2689 | 0.2662 | 0.2745 | 0.292 |
| Distribution rate | 50.5% | 61.3% | 53.1% | 42.8% | 46.5% | 47.7% | 50.3% | 49.6% |
| Net sales 1 | 15,579 | 11,584 | 9,604 | 11,335 | 11,779 | 12,451 | 12,758 | 13,485 |
| EBITDA 1 | 2,512 | 1,915 | 1,577 | 1,754 | 2,127 | 2,297 | 2,309 | 2,436 |
| EBIT 1 | 2,153 | 1,541 | 1,180 | 1,349 | 1,707 | 1,832 | 1,861 | 2,028 |
| Net income 1 | 1,725 | 1,114 | 1,109 | 1,521 | 1,682 | 1,659 | 1,714 | 1,841 |
| Net Debt 1 | 2,429 | 1,522 | 1,523 | 1,676 | 1,286 | 1,161 | 750.7 | 582.3 |
| Reference price 2 | 3.840 | 3.730 | 3.700 | 3.740 | 4.220 | 4.440 | 4.440 | 4.440 |
| Nbr of stocks (in thousands) | 6,212,972 | 6,203,697 | 6,203,697 | 6,203,697 | 6,285,199 | 6,285,199 | - | - |
| Announcement Date | 8/23/22 | 8/22/23 | 8/26/24 | 8/28/25 | 8/28/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.71x | 2.34x | 12.68x | 2.85% | 6.86B | |
| 22.05x | 2.97x | 14.63x | 3.72% | 265B | |
| 19.49x | 2.57x | 15.19x | 3.14% | 82.43B | |
| 17.73x | 1.83x | 10.46x | 3.54% | 47.54B | |
| 13.06x | 0.48x | 8.25x | 2.96% | 34.03B | |
| 19.52x | 3.07x | 12.33x | 3.43% | 33.67B | |
| 35.1x | 3.04x | 17.7x | 1.06% | 30.89B | |
| 30.71x | 6.05x | 20.11x | 2.89% | 31.25B | |
| -8.64x | 1.87x | 9.34x | 6.54% | 29.08B | |
| 19.07x | 1.86x | 12.96x | 4.32% | 29.83B | |
| Average | 18.48x | 2.61x | 13.37x | 3.44% | 59.01B | |
| Weighted average by Cap. | 20.10x | 2.73x | 13.96x | 3.54% |
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
- 1961 Stock
- Valuation IOI Corporation
Select your edition
All financial news and data tailored to specific country editions
