Valuation Kossan Rubber Industries

Stocks

Market Closed - BURSA MALAYSIA 04:55:01 2026-10-16 EDT			5-day change	1st Jan Change
1.180 ^MYR	0.00%		+0.85%	+8.26%

08-20	Kossan Rubber Industries Bhd Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-20	Tranche Update on Kossan Rubber Industries Bhd's Equity Buyback Plan announced on June 17, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,899	2,807	4,720	7,221	2,756	2,974	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	7.91%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	2,181	2,145	2,099
Change	-	-68.44%	324.01%	62.33%	-78.41%	79.25%	-1.67%	-2.14%
P/E	1.72x	17.9x	330x	60.2x	18.2x	16.9x	16.4x	14.8x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.79x	0.77x	0.74x
PEG	-	-0.2x	-3.6x	0x	0.7x	1x	4.95x	1.4x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.39x	1.35x	1.27x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	1.02x	0.97x	0.89x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	7.39x	6.86x	6.07x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	11.5x	10.1x	8.63x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	77x	21.7x	23x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	1.3%	4.6%	4.35%
Dividend per Share ²	0.48	0.025	0.02	0.08	0.04	0.0298	0.0307	0.0336
Rate of return	25%	2.27%	1.08%	2.83%	3.67%	2.53%	2.6%	2.85%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.0698	0.0721	0.0798
Distribution rate	42.9%	40.7%	357%	170%	66.9%	42.8%	42.6%	42.2%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,135	2,208	2,349
EBITDA ¹	3,919	343.9	189	265.9	276.6	295.1	312.5	345.6
EBIT ¹	3,804	217.3	72.85	159.4	176.5	190.4	212.7	243.2
Net income ¹	2,854	156.6	14.22	120	151.3	180.2	187.5	206.9
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-792.8	-829.3	-875.3
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.180	1.180	1.180
Nbr of stocks (in thousands)	2,551,620	2,551,620	2,551,620	2,551,620	2,528,403	2,520,203	-	-
Announcement Date	2/17/22	2/16/23	2/22/24	2/20/25	2/23/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOSSAN RUBBER INDUSTRIES	16.92x	1.02x	7.39x	2.53%	727M
ABBOTT LABORATORIES	30.89x	4.09x	15.79x	2.46%	181B
MEDTRONIC PLC	20.43x	3.54x	12.67x	2.95%	117B
STRYKER CORPORATION	22.83x	4.47x	15.61x	1.23%	112B
ESSILORLUXOTTICA	26.34x	2.59x	10.38x	2.72%	76.56B
CENCORA, INC.	18.73x	0.22x	13.57x	0.7%	65.15B
HOYA CORPORATION	30.39x	7.54x	19.43x	1.32%	52.79B
BECTON, DICKINSON AND COMPANY	37.34x	3.56x	12.2x	2.02%	52.78B
IDEXX LABORATORIES, INC.	37.06x	9.21x	25.79x	-.--%	43.11B
MEDLINE INC.	49.13x	1.34x	12.46x	0.2%	32.08B
Average	29.00x	3.76x	14.53x	1.61%	73.37B
Weighted average by Cap.	28.01x	3.95x	14.94x	1.86%