Valuation IOI Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:33:56 29/06/2023 +04			5-day change	1st Jan Change
0.7585 ^USD	-10.76%		-.--%	-

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	28,346	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	22.17%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	29,438	29,097	29,401
Change	-	-0.31%	-6.18%	-0.75%	1.64%	18.33%	-1.16%	1.04%
P/E	16.9x	13.8x	20.8x	20.7x	15.3x	19.4x	18.6x	18x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2.16x	2.14x	2.05x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	-3.69x	4.28x	5.58x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.45x	2.32x	2.27x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.55x	2.38x	2.35x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	14.3x	13.5x	13.7x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	18.7x	18.2x	17.9x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	23.3x	24.7x	25.1x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	4.29%	4.05%	3.98%
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%	2.55%	2.62%	2.67%
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	4.510	4.510	4.510
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	24/08/21	23/08/22	22/08/23	26/08/24	28/08/25	-	-	-

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.($)
SIME DARBY PLANTATION	17.75x	2.11x	9.49x	2.91%	10.45B
AAK AB	16.71x	1.44x	11.15x	2.44%	6.64B
FIRST RESOURCES LIMITED	9.95x	2.6x	6.36x	5.64%	3.93B
BUMITAMA AGRI LTD.	11.85x	1.72x	5.87x	6.41%	2.25B
PT TRIPUTRA AGRO PERSADA TBK	7.01x	2.31x	5.86x	11.81%	1.67B
COBRAM ESTATE OLIVES LIMITED	137.82x	6.62x	31.98x	1.2%	1.25B
JOHOR PLANTATIONS GROUP	13.83x	2.77x	8.43x	3.84%	1.13B
Average	30.70x	2.80x	11.31x	4.89%	3.9B
Weighted average by Cap.	20.55x	2.23x	9.91x	3.98%