Valuation IOI Corporation

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:50:03 12/06/2026 +03			5-day change	1st Jan Change
4.200 ^MYR	-0.71%		+0.72%	+5.00%

06-11	Ioi Corporation Berhad Reports Production Results for the Month of May 2026	CI
06-11	MIDF Amanah Downgrades IOI to Neutral from Buy; Price Target is MYR4.42	MT

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	26,398	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	13.77%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	27,490	27,149	27,453
Change	-	-0.31%	-6.18%	-0.75%	1.64%	10.5%	-1.24%	1.12%
P/E Ratio	16.9x	13.8x	20.8x	20.7x	15.3x	18.1x	17.3x	16.8x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2.01x	1.99x	1.91x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	-3.44x	3.99x	5.21x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.28x	2.16x	2.11x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.38x	2.22x	2.2x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	13.4x	12.6x	12.8x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	17.5x	17x	16.8x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	21.8x	23x	23.5x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	4.6%	4.34%	4.26%
Dividend per Share ²	0.105	0.14	0.11	0.095	0.105	0.1149	0.1182	0.1206
Rate of return	2.79%	3.65%	2.95%	2.57%	2.81%	2.74%	2.82%	2.87%
EPS ²	0.2226	0.2774	0.1795	0.1788	0.2451	0.2322	0.2423	0.2501
Distribution rate	47.2%	50.5%	61.3%	53.1%	42.8%	49.5%	48.8%	48.2%
Net sales ¹	11,252	15,579	11,584	9,604	11,335	11,561	12,241	12,501
EBITDA ¹	1,572	2,512	1,915	1,577	1,754	2,052	2,147	2,151
EBIT ¹	1,212	2,153	1,541	1,180	1,349	1,575	1,596	1,639
Net income ¹	1,394	1,725	1,114	1,109	1,521	1,473	1,530	1,585
Net Debt ¹	2,873	2,429	1,522	1,523	1,676	1,092	750.8	1,055
Reference price ²	3.760	3.840	3.730	3.700	3.740	4.200	4.200	4.200
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 A	8/23/22 A	8/22/23 A	8/26/24 A	8/28/25 A	-	-	-

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	18.09x	2.38x	13.39x	2.74%	6.51B
SIME DARBY PLANTATION	17.29x	2.06x	9.27x	2.99%	10.23B
AAK AB	16.01x	1.38x	10.69x	2.52%	6.59B
FIRST RESOURCES LIMITED	8.65x	2.31x	5.63x	6.49%	3.42B
BUMITAMA AGRI LTD.	11.72x	1.7x	5.81x	6.47%	2.26B
PT TRIPUTRA AGRO PERSADA TBK	6.2x	2.22x	5.72x	12.09%	1.66B
COBRAM ESTATE OLIVES LIMITED	103.13x	6.73x	29.85x	1.15%	1.32B
SIPEF	8.92x	1.74x	4.14x	4.22%	1.13B
Average	23.75x	2.56x	10.56x	4.83%	4.14B
Weighted average by Cap.	18.51x	2.17x	10.22x	3.87%