Valuation Kossan Rubber Industries OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:01:17 2025-08-28 am EDT			5-day change	1st Jan Change
0.3329 ^USD	+10.97%		-.--%	-

Jun. 09	Kossan Rubber Industries Bhd Approves Final Single Tier Dividend for the Financial Year Ended 31 December 2025	CI
May. 21	Kossan Rubber Industries posts quarterly profit attributable of 39.5 million RGT	RE

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	2,724	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	-1.17%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	1,924	1,606	1,630
Change	-	-68.44%	324.01%	62.33%	-78.41%	58.1%	-16.51%	1.5%
P/E	1.72x	17.9x	330x	60.2x	18.2x	16.7x	15.5x	13.8x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.72x	0.7x	0.68x
PEG	-	-0.2x	-3.6x	0x	0.7x	1.98x	2.07x	1.1x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.29x	1.24x	1.17x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	0.91x	0.73x	0.7x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	6.55x	5.09x	4.65x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	10.4x	7.74x	6.79x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	-1,333x	17.3x	17.2x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	-0.08%	5.78%	5.82%
Dividend per Share ²	0.48	0.025	0.02	0.08	-	0.0309	0.032	0.0372
Rate of return	25%	2.27%	1.08%	2.83%	-	2.86%	2.96%	3.44%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.0648	0.0697	0.0781
Distribution rate	42.9%	40.7%	357%	170%	-	47.7%	45.9%	47.6%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,104	2,198	2,331
EBITDA ¹	3,919	343.9	189	265.9	276.6	293.7	315.7	350.6
EBIT ¹	3,804	217.3	72.85	159.4	176.5	184.6	207.5	240
Net income ¹	2,854	156.6	14.22	120	151.3	164.6	176.7	197.6
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-800.1	-1,118	-1,094
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.080	1.080	1.080
Nbr of stocks (in thousands)	2,551,620	2,551,620	2,551,620	2,551,620	2,528,403	2,522,046	-	-
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.($)
COLOPLAST A/S	26.85x	3.65x	11.64x	5.37%	13.05B
INTCO MEDICAL TECHNOLOGY CO., LTD.	10.95x	-	-	3.29%	3.96B
ZHENDE MEDICAL CO., LTD.	47.39x	-	-	0.53%	3.44B
WINNER MEDICAL CO., LTD.	15.59x	-	-	3.26%	2.35B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	7.56x	0.49x	2.21x	5.98%	1.85B
JAFRON BIOMEDICAL CO.,LTD.	19.39x	-	-	-	1.81B
TOP GLOVE CORPORATION BHD.	36.81x	1.47x	11.72x	1.24%	1.47B
RIVERSTONE HOLDINGS LIMITED	18.4x	2.94x	9.77x	6.31%	982M
HARTALEGA HOLDINGS	43.65x	1.22x	10.82x	1.53%	930M
Average	25.18x	1.96x	9.23x	3.44%	3.32B
Weighted average by Cap.	25.30x	3.00x	10.55x	4.04%