Valuation IOI Properties Group

Stocks

Delayed BURSA MALAYSIA Other stock markets 02:32:16 2026-07-31 EDT			5-day change	1st Jan Change
3.800 ^MYR	+0.26%		+1.88%	+43.56%

06-05	Global markets live: Broadcom, Nvidia, Boeing, Lululemon, Airbus…
06-04	IOI Properties to Replace Sime Darby in Malaysia's Benchmark Stock Index	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,167	5,506	5,892	12,169	10,847	20,868	-	-
Change	-	-10.71%	7%	106.54%	-10.86%	92.39%	-	-
Enterprise Value (EV) ¹	15,329	19,972	21,044	29,112	27,951	41,243	44,068	44,267
Change	-	30.29%	5.37%	38.34%	-3.99%	47.55%	6.85%	0.45%
P/E	9.34x	8.02x	4.23x	5.9x	10.2x	26.7x	19.4x	19.9x
PBR	0.32x	0.27x	0.26x	0.5x	0.44x	0.82x	0.8x	0.78x
PEG	-	2x	0x	0.1x	-0.2x	-1x	0.5x	-9.79x
Capitalization / Revenue	2.48x	2.13x	2.27x	4.14x	3.54x	5.08x	4.53x	4.05x
EV / Revenue	6.16x	7.71x	8.12x	9.9x	9.13x	10x	9.58x	8.6x
EV / EBITDA	16.4x	18.3x	15.7x	12.2x	15.1x	24.5x	20.8x	21.9x
EV / EBIT	17.1x	19.2x	16.5x	13.1x	16.2x	27.8x	25.2x	25.2x
EV / FCF	-	-24.1x	15.1x	-	46.1x	-26.9x	26.5x	-19.4x
FCF Yield	-	-4.16%	6.6%	-	2.17%	-3.71%	3.77%	-5.15%
Dividend per Share ²	0.02	-	0.05	0.05	0.08	0.0827	0.0842	0.0966
Rate of return	1.79%	-	4.67%	2.26%	4.06%	2.18%	2.22%	2.55%
EPS ²	0.1199	0.1247	0.253	0.3745	0.1932	0.142	0.1949	0.1909
Distribution rate	16.7%	-	19.8%	13.4%	41.4%	58.2%	43.2%	50.6%
Net sales ¹	2,489	2,590	2,593	2,940	3,062	4,111	4,602	5,148
EBITDA ¹	936.6	1,090	1,340	2,380	1,847	1,686	2,116	2,026
EBIT ¹	894.1	1,040	1,276	2,224	1,725	1,485	1,749	1,757
Net income ¹	660.2	686.7	1,393	2,062	1,064	973.3	1,063	1,055
Net Debt ¹	9,162	14,466	15,152	16,943	17,104	20,374	23,200	23,399
Reference price ²	1.120	1.000	1.070	2.210	1.970	3.790	3.790	3.790
Nbr of stocks (in thousands)	5,506,145	5,506,145	5,506,145	5,506,145	5,506,145	5,506,145	-	-
Announcement Date	8/26/21	8/22/22	10/4/23	8/28/24	8/26/25	-	-	-

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 PROPERTIES GROUP	26.68x	10.03x	24.47x	2.18%	5.1B
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.4x	3.2%	45.04B
CHINA RESOURCES LAND LIMITED	8.79x	1.51x	7.72x	4.01%	30.91B
MITSUBISHI ESTATE CO., LTD.	20.36x	4.2x	17.14x	1.23%	30.8B
MITSUI FUDOSAN CO., LTD.	14.9x	3.17x	15.19x	2.36%	27.19B
EMAAR PROPERTIES	5.57x	0.59x	1.22x	9.04%	26.61B
CK ASSET HOLDINGS LIMITED	9.19x	2.37x	7.3x	3.8%	21.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.86x	6.8x	18.18x	1.43%	21.45B
ALPHA DHABI HOLDING	7.67x	0.85x	3.09x	2.91%	19.63B
Average	13.76x	3.83x	11.97x	3.35%	25.38B
Weighted average by Cap.	13.00x	3.36x	11.16x	3.47%