Valuation IOI Properties Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:56:28 13/07/2026 +03			5-day change	1st Jan Change
3.790 ^MYR	+0.80%		0.00%	+43.56%

06-05	Global markets live: Broadcom, Nvidia, Boeing, Lululemon, Airbus…
06-05	IOI Properties to Replace Sime Darby in Malaysia's Benchmark Stock Index	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,167	5,506	5,892	12,169	10,847	20,868	-	-
Change	-	-10.71%	7%	106.54%	-10.86%	92.39%	-	-
Enterprise Value (EV) ¹	15,329	19,972	21,044	29,112	27,951	40,210	44,536	45,636
Change	-	30.29%	5.37%	38.34%	-3.99%	43.86%	10.76%	2.47%
P/E	9.34x	8.02x	4.23x	5.9x	10.2x	27.2x	19.9x	19.1x
PBR	0.32x	0.27x	0.26x	0.5x	0.44x	0.82x	0.8x	0.78x
PEG	-	2x	0x	0.1x	-0.2x	-1x	0.5x	4.49x
Capitalization / Revenue	2.48x	2.13x	2.27x	4.14x	3.54x	5.11x	4.59x	3.98x
EV / Revenue	6.16x	7.71x	8.12x	9.9x	9.13x	9.84x	9.8x	8.71x
EV / EBITDA	16.4x	18.3x	15.7x	12.2x	15.1x	24.2x	21.5x	21.8x
EV / EBIT	17.1x	19.2x	16.5x	13.1x	16.2x	27.1x	25.5x	26x
EV / FCF	-	-24.1x	15.1x	-	46.1x	-26.2x	26.8x	-20x
FCF Yield	-	-4.16%	6.6%	-	2.17%	-3.81%	3.73%	-4.99%
Dividend per Share ²	0.02	-	0.05	0.05	0.08	0.0827	0.0842	0.0966
Rate of return	1.79%	-	4.67%	2.26%	4.06%	2.18%	2.22%	2.55%
EPS ²	0.1199	0.1247	0.253	0.3745	0.1932	0.1395	0.1904	0.1986
Distribution rate	16.7%	-	19.8%	13.4%	41.4%	59.3%	44.2%	48.7%
Net sales ¹	2,489	2,590	2,593	2,940	3,062	4,086	4,544	5,242
EBITDA ¹	936.6	1,090	1,340	2,380	1,847	1,665	2,069	2,093
EBIT ¹	894.1	1,040	1,276	2,224	1,725	1,485	1,749	1,757
Net income ¹	660.2	686.7	1,393	2,062	1,064	963.8	1,041	1,092
Net Debt ¹	9,162	14,466	15,152	16,943	17,104	19,342	23,668	24,767
Reference price ²	1.120	1.000	1.070	2.210	1.970	3.790	3.790	3.790
Nbr of stocks (in thousands)	5,506,145	5,506,145	5,506,145	5,506,145	5,506,145	5,506,145	-	-
Announcement Date	8/26/21 A	8/22/22 A	10/4/23 A	8/28/24 A	8/26/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IOI PROPERTIES GROUP	26.96x	9.8x	24.05x	2.2%	5.09B
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
Average	14.39x	4.15x	12.92x	3.43%	25.58B
Weighted average by Cap.	13.29x	3.55x	11.71x	3.6%