Valuation Kossan Rubber Industries

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:59:58 2026-08-11 am EDT			5-day change	1st Jan Change
1.100 ^MYR	+5.77%		+4.76%	+0.92%

Jul. 02	Kossan Rubber Industries Bhd commences an Equity Buyback Plan, under the authorization approved on May 29, 2025.	CI
Jun. 09	Kossan Rubber Industries Bhd Approves Final Single Tier Dividend for the Financial Year Ended 31 December 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	2,623	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	-4.83%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	1,823	1,581	1,529
Change	-	-68.44%	324.01%	62.33%	-78.41%	49.81%	-13.29%	-3.25%
P/E	1.72x	17.9x	330x	60.2x	18.2x	16x	14.9x	13.3x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.7x	0.68x	0.66x
PEG	-	-0.2x	-3.6x	0x	0.7x	1.87x	1.93x	1.1x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.23x	1.18x	1.11x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	0.86x	0.71x	0.65x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	6.17x	4.98x	4.34x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	9.69x	7.47x	6.27x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	567x	15x	13.7x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	0.18%	6.65%	7.29%
Dividend per Share ²	0.48	0.025	0.02	0.08	0.04	0.0318	0.033	0.0382
Rate of return	25%	2.27%	1.08%	2.83%	3.67%	3.06%	3.17%	3.68%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.0649	0.0699	0.0783
Distribution rate	42.9%	40.7%	357%	170%	66.9%	49%	47.1%	48.8%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,124	2,224	2,355
EBITDA ¹	3,919	343.9	189	265.9	276.6	295.3	317.5	352
EBIT ¹	3,804	217.3	72.85	159.4	176.5	188.2	211.5	243.9
Net income ¹	2,854	156.6	14.22	120	151.3	164.8	177.3	198.1
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-800.1	-1,042	-1,094
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.040	1.040	1.040
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KOSSAN RUBBER INDUSTRIES	16.02x	0.86x	6.17x	3.06%	641M
COLOPLAST A/S	30.71x	4.07x	12.99x	4.75%	14.93B
INTCO MEDICAL TECHNOLOGY CO., LTD.	13.14x	-	-	2.74%	4.76B
ZHENDE MEDICAL CO., LTD.	45.39x	-	-	0.56%	3.3B
WINNER MEDICAL CO., LTD.	17.08x	-	-	2.97%	2.58B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.5x	0.55x	2.55x	5.16%	1.98B
JAFRON BIOMEDICAL CO.,LTD.	20.14x	-	-	-	1.88B
TOP GLOVE CORPORATION BHD.	21.71x	1.34x	8.74x	2.07%	1.23B
GVS S.P.A.	23.06x	2.63x	10.28x	1.02%	1.08B
Average	21.75x	1.89x	8.15x	2.79%	3.6B
Weighted average by Cap.	25.67x	3.37x	11.32x	3.58%