Valuation IOI Properties Group

Stocks

Delayed BURSA MALAYSIA Other stock markets 04:53:37 2026-06-16 EDT			5-day change	1st Jan Change
4.180 ^MYR	0.00%		+2.70%	+58.33%

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	23,016	-	-
Change	-	-10.71%	7%	106.54%	-10.86%	112.18%	-	-
Enterprise Value (EV) ¹	15,329	19,972	21,044	29,112	27,951	42,358	46,683	47,783
Change	-	30.29%	5.37%	38.34%	-3.99%	51.54%	10.21%	2.36%
P/E Ratio	9.34x	8.02x	4.23x	5.9x	10.2x	29.6x	22.4x	20.6x
PBR	0.32x	0.27x	0.26x	0.5x	0.44x	0.91x	0.88x	0.85x
PEG	-	2x	0x	0.1x	-0.2x	-1.1x	0.7x	2.42x
Capitalization / Revenue	2.48x	2.13x	2.27x	4.14x	3.54x	5.65x	5.11x	4.33x
EV / Revenue	6.16x	7.71x	8.12x	9.9x	9.13x	10.4x	10.4x	9x
EV / EBITDA	16.4x	18.3x	15.7x	12.2x	15.1x	25.3x	22.9x	22.6x
EV / EBIT	17.1x	19.2x	16.5x	13.1x	16.2x	28.1x	27.7x	27.1x
EV / FCF	-	-24.1x	15.1x	-	46.1x	-27.6x	28.1x	-21x
FCF Yield	-	-4.16%	6.6%	-	2.17%	-3.62%	3.56%	-4.77%
Dividend per Share ²	0.02	-	0.05	0.05	0.08	0.083	0.0849	0.0976
Rate of return	1.79%	-	4.67%	2.26%	4.06%	1.99%	2.03%	2.33%
EPS ²	0.1199	0.1247	0.253	0.3745	0.1932	0.141	0.1868	0.2026
Distribution rate	16.7%	-	19.8%	13.4%	41.4%	58.8%	45.4%	48.2%
Net sales ¹	2,489	2,590	2,593	2,940	3,062	4,077	4,506	5,312
EBITDA ¹	936.6	1,090	1,340	2,380	1,847	1,675	2,034	2,115
EBIT ¹	894.1	1,040	1,276	2,224	1,725	1,507	1,688	1,763
Net income ¹	660.2	686.7	1,393	2,062	1,064	991.2	1,024	1,111
Net Debt ¹	9,162	14,466	15,152	16,943	17,104	19,342	23,668	24,767
Reference price ²	1.120	1.000	1.070	2.210	1.970	4.180	4.180	4.180
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	29.63x	10.39x	25.28x	1.99%	5.66B
SUN HUNG KAI PROPERTIES LIMITED	14.98x	4.67x	12.82x	3.34%	43.25B
CHINA RESOURCES LAND LIMITED	8.88x	1.51x	7.54x	4.02%	31.99B
MITSUBISHI ESTATE CO., LTD.	22.97x	4.45x	18.67x	1.11%	31.47B
EMAAR PROPERTIES	6.24x	0.77x	1.56x	8.13%	29.6B
MITSUI FUDOSAN CO., LTD.	15.43x	3.17x	15.67x	2.27%	25.91B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.55x	1.76x	14.96x	3.27%	21.36B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.4x	6.69x	18.98x	1.23%	20.45B
CK ASSET HOLDINGS LIMITED	9.49x	2.29x	7.88x	3.92%	20.73B
Average	14.95x	3.97x	13.71x	3.25%	25.6B
Weighted average by Cap.	13.74x	3.37x	12.36x	3.45%