|
Delayed
BURSA MALAYSIA
04:29:36 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 4.020 MYR | 0.00% |
|
-0.25% | +52.27% |
| 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 |
Company Valuation: IOI Properties Group
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 | 22,135 | - | - |
| Change | - | -10.71% | 7% | 106.54% | -10.86% | 104.06% | - | - |
| Enterprise Value (EV) 1 | 15,329 | 19,972 | 21,044 | 29,112 | 27,951 | 42,638 | 45,464 | 44,572 |
| Change | - | 30.29% | 5.37% | 38.34% | -3.99% | 52.55% | 6.63% | -1.96% |
| P/E | 9.34x | 8.02x | 4.23x | 5.9x | 10.2x | 28.3x | 20.1x | 21.6x |
| PBR | 0.32x | 0.27x | 0.26x | 0.5x | 0.44x | 0.88x | 0.86x | 0.83x |
| PEG | - | 2x | 0x | 0.1x | -0.2x | -1.1x | 0.5x | -3.17x |
| Capitalization / Revenue | 2.48x | 2.13x | 2.27x | 4.14x | 3.54x | 5.53x | 4.77x | 4.45x |
| EV / Revenue | 6.16x | 7.71x | 8.12x | 9.9x | 9.13x | 10.6x | 9.79x | 8.96x |
| EV / EBITDA | 16.4x | 18.3x | 15.7x | 12.2x | 15.1x | 25.3x | 21.5x | 22x |
| EV / EBIT | 17.1x | 19.2x | 16.5x | 13.1x | 16.2x | 28.3x | 24.5x | 24.9x |
| EV / FCF | - | -24.1x | 15.1x | - | 46.1x | -27.8x | 27.3x | -19.6x |
| FCF Yield | - | -4.16% | 6.6% | - | 2.17% | -3.59% | 3.66% | -5.11% |
| 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% | 2.06% | 2.1% | 2.4% |
| EPS 2 | 0.1199 | 0.1247 | 0.253 | 0.3745 | 0.1932 | 0.142 | 0.1999 | 0.1862 |
| Distribution rate | 16.7% | - | 19.8% | 13.4% | 41.4% | 58.2% | 42.2% | 51.9% |
| Net sales 1 | 2,489 | 2,590 | 2,593 | 2,940 | 3,062 | 4,005 | 4,644 | 4,977 |
| 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 | 1,507 | 1,855 | 1,789 |
| Net income 1 | 660.2 | 686.7 | 1,393 | 2,062 | 1,064 | 904.1 | 1,088 | 1,032 |
| Net Debt 1 | 9,162 | 14,466 | 15,152 | 16,943 | 17,104 | 20,503 | 23,329 | 22,437 |
| Reference price 2 | 1.120 | 1.000 | 1.070 | 2.210 | 1.970 | 4.020 | 4.020 | 4.020 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.3x | 10.65x | 25.29x | 2.06% | 5.46B | |
| 15.6x | 4.95x | 13.31x | 3.25% | 44.42B | |
| 8.98x | 1.53x | 8x | 3.95% | 31.07B | |
| 17.9x | 3.99x | 16.28x | 1.37% | 27.43B | |
| 5.51x | 0.67x | 1.4x | 9.07% | 26.52B | |
| 13.45x | 3.03x | 14.61x | 2.62% | 24.57B | |
| 8.09x | 0.9x | 3.26x | 2.76% | 20.68B | |
| 10.83x | 2.09x | 9.79x | 4.1% | 20.51B | |
| 10.69x | 1.68x | 14.58x | 3.53% | 19.49B | |
| 13.12x | 6.49x | 17.34x | 1.62% | 19.08B | |
| Average | 13.25x | 3.60x | 12.39x | 3.43% | 23.92B | |
| Weighted average by Cap. | 12.30x | 3.11x | 11.30x | 3.6% |
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
- 5249 Stock
- Valuation IOI Properties Group
Select your edition
All financial news and data tailored to specific country editions
