Valuation Kossan Rubber Industries

Stocks

Market Closed - BURSA MALAYSIA 11:57:12 27/10/2026 +03			5-day change	1st Jan Change
1.260 ^MYR	+3.28%		+6.78%	+15.60%

08-20	Kossan Rubber Industries Bhd Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-20	Tranche Update on Kossan Rubber Industries Bhd's Equity Buyback Plan announced on June 17, 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	3,175	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	15.22%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	2,383	2,346	2,300
Change	-	-68.44%	324.01%	62.33%	-78.41%	95.82%	-1.53%	-1.96%
P/E	1.72x	17.9x	330x	60.2x	18.2x	18.1x	17.5x	15.8x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.84x	0.82x	0.79x
PEG	-	-0.2x	-3.6x	0x	0.7x	1.1x	5.28x	1.5x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.49x	1.44x	1.35x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	1.12x	1.06x	0.98x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	8.07x	7.51x	6.66x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	12.5x	11x	9.46x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	84.1x	23.8x	25.2x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	1.19%	4.21%	3.97%
Dividend per Share ²	0.48	0.025	0.02	0.08	0.04	0.0298	0.0307	0.0336
Rate of return	25%	2.27%	1.08%	2.83%	3.67%	2.37%	2.44%	2.67%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.0698	0.0721	0.0798
Distribution rate	42.9%	40.7%	357%	170%	66.9%	42.8%	42.6%	42.2%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,135	2,208	2,349
EBITDA ¹	3,919	343.9	189	265.9	276.6	295.1	312.5	345.6
EBIT ¹	3,804	217.3	72.85	159.4	176.5	190.4	212.7	243.2
Net income ¹	2,854	156.6	14.22	120	151.3	180.2	187.5	206.9
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-792.8	-829.3	-875.3
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.260	1.260	1.260
Nbr of stocks (in thousands)	2,551,620	2,551,620	2,551,620	2,551,620	2,528,403	2,520,203	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/22/24 A	2/20/25 A	2/23/26 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.($)
KOSSAN RUBBER INDUSTRIES	17.49x	1.07x	7.73x	2.45%	752M
ABBOTT LABORATORIES	34.7x	4.1x	15.76x	2.47%	181B
STRYKER CORPORATION	23.76x	4.66x	16.26x	1.17%	117B
MEDTRONIC PLC	20.26x	3.52x	12.6x	2.99%	116B
ESSILORLUXOTTICA	30.71x	2.97x	11.98x	2.32%	89.94B
CENCORA, INC.	18.1x	0.21x	13.1x	0.72%	62.97B
HOYA CORPORATION	31.43x	7.87x	20.24x	1.26%	55.43B
BECTON, DICKINSON AND COMPANY	38.95x	3.6x	12.25x	2.13%	53.49B
IDEXX LABORATORIES, INC.	38.62x	9.59x	26.82x	-.--%	44.92B
ALCON INC.	40.64x	3.29x	12.25x	0.53%	33.87B
Average	29.47x	4.09x	14.90x	1.6%	75.63B
Weighted average by Cap.	29.47x	4.17x	15.25x	1.84%