Valuation IOI Corporation

Stocks

Market Closed - BURSA MALAYSIA 04:59:31 2026-08-21 am EDT			5-day change	1st Jan Change
4.700 ^MYR	+2.17%		+4.44%	+17.50%

Aug. 13	Ioi Corporation Berhad Reports Production Results for the Month of July 2026	CI
Jul. 10	IOI Corporation Berhad Reports Production Results for the Month of June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,495	23,858	23,140	22,954	23,202	29,540	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	27.32%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	30,775	30,562	30,273
Change	-	-0.31%	-6.18%	-0.75%	1.64%	23.7%	-0.69%	-0.95%
P/E	16.9x	13.8x	20.8x	20.7x	15.3x	20x	19x	18.2x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2.25x	2.17x	2.05x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	-5.04x	3.69x	4.46x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.56x	2.4x	2.35x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.67x	2.49x	2.41x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	14.9x	14x	13.7x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	19.7x	18.8x	18x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	25.9x	27.2x	23.6x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	3.86%	3.67%	4.23%
Dividend per Share ²	0.105	0.14	0.11	0.095	0.105	0.1152	0.119	0.1247
Rate of return	2.79%	3.65%	2.95%	2.57%	2.81%	2.45%	2.53%	2.65%
EPS ²	0.2226	0.2774	0.1795	0.1788	0.2451	0.2354	0.2475	0.2576
Distribution rate	47.2%	50.5%	61.3%	53.1%	42.8%	48.9%	48.1%	48.4%
Net sales ¹	11,252	15,579	11,584	9,604	11,335	11,517	12,289	12,557
EBITDA ¹	1,572	2,512	1,915	1,577	1,754	2,065	2,190	2,210
EBIT ¹	1,212	2,153	1,541	1,180	1,349	1,559	1,625	1,682
Net income ¹	1,394	1,725	1,114	1,109	1,521	1,482	1,563	1,629
Net Debt ¹	2,873	2,429	1,522	1,523	1,676	1,234	1,022	732.4
Reference price ²	3.760	3.840	3.730	3.700	3.740	4.700	4.700	4.700
Nbr of stocks (in thousands)	6,248,774	6,212,972	6,203,697	6,203,697	6,203,697	6,285,199	-	-
Announcement Date	8/24/21	8/23/22	8/22/23	8/26/24	8/28/25	-	-	-

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 CORPORATION	19.97x	2.67x	14.9x	2.45%	7.31B
SIME DARBY PLANTATION	17.64x	2.31x	9.9x	2.83%	11.37B
AAK AB	14.24x	1.18x	9.49x	2.97%	5.41B
FIRST RESOURCES LIMITED	12.46x	3.25x	7.96x	4.65%	5.39B
BUMITAMA AGRI LTD.	14.05x	2.1x	7.08x	5.18%	2.92B
PT TRIPUTRA AGRO PERSADA TBK	9.1x	2.98x	7.57x	9.68%	2.2B
MANORAMA INDUSTRIES LIMITED	41.47x	-	-	-	1.27B
SIPEF	9.86x	1.92x	4.55x	3.83%	1.24B
Average	17.35x	2.34x	8.78x	4.51%	4.64B
Weighted average by Cap.	16.62x	2.37x	10.01x	3.69%