Valuation IOI Corporation

Stocks

Market Closed - BURSA MALAYSIA 12:57:11 11/09/2026 +04			5-day change	1st Jan Change
4.800 ^MYR	+0.21%		+0.21%	+20.00%

06:05pm	IOI Corporation Berhad Reports Production Results for the Month of August 2026	CI
08-28	IOI Corporation Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI

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	30,169	-	-
Change	-	1.54%	-3.01%	-0.8%	1.08%	30.03%	-	-
Enterprise Value (EV) ¹	26,368	26,287	24,662	24,477	24,878	27,809	31,330	30,920
Change	-	-0.31%	-6.18%	-0.75%	1.64%	11.78%	-0.23%	-1.31%
P/E	16.9x	13.8x	20.8x	20.7x	15.3x	15.7x	18x	17.4x
PBR	2.35x	2.18x	2.04x	1.97x	1.89x	2x	2.14x	2.08x
PEG	-	0.6x	-0.6x	-53.08x	0.4x	1.62x	1.4x	5.6x
Capitalization / Revenue	2.09x	1.53x	2x	2.39x	2.05x	2.25x	2.41x	2.35x
EV / Revenue	2.34x	1.69x	2.13x	2.55x	2.19x	2.36x	2.51x	2.41x
EV / EBITDA	16.8x	10.5x	12.9x	15.5x	14.2x	13.1x	13.8x	13.5x
EV / EBIT	21.8x	12.2x	16x	20.7x	18.4x	16.3x	17.5x	16.9x
EV / FCF	103x	19.2x	16.7x	43.1x	69.6x	30.5x	24.6x	22.9x
FCF Yield	0.97%	5.2%	5.99%	2.32%	1.44%	3.28%	4.07%	4.36%
Dividend per Share ²	0.105	0.14	0.11	0.095	0.105	0.125	0.1262	0.1372
Rate of return	2.79%	3.65%	2.95%	2.57%	2.81%	2.96%	2.63%	2.86%
EPS ²	0.2226	0.2774	0.1795	0.1788	0.2451	0.2689	0.2662	0.2745
Distribution rate	47.2%	50.5%	61.3%	53.1%	42.8%	46.5%	47.4%	50%
Net sales ¹	11,252	15,579	11,584	9,604	11,335	11,779	12,501	12,851
EBITDA ¹	1,572	2,512	1,915	1,577	1,754	2,127	2,269	2,296
EBIT ¹	1,212	2,153	1,541	1,180	1,349	1,707	1,787	1,830
Net income ¹	1,394	1,725	1,114	1,109	1,521	1,682	1,660	1,710
Net Debt ¹	2,873	2,429	1,522	1,523	1,676	1,286	1,161	750.7
Reference price ²	3.760	3.840	3.730	3.700	3.740	4.790	4.790	4.790
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	28/08/26	-	-

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.($)
IOI CORPORATION	20.35x	2.72x	15.17x	2.41%	7.4B
SIME DARBY PLANTATION	15.78x	2.19x	9.52x	3.18%	10.54B
AAK AB	14.85x	1.23x	9.88x	2.85%	5.52B
FIRST RESOURCES LIMITED	12.51x	3.26x	7.98x	4.63%	5.41B
BUMITAMA AGRI LTD.	12.85x	1.93x	6.37x	5.59%	2.68B
PT TRIPUTRA AGRO PERSADA TBK	10.81x	3.52x	9.17x	8.57%	2.54B
SIPEF	10.24x	1.93x	4.64x	3.69%	1.29B
THE NISSHIN OILLIO GROUP,LTD.	18.29x	0.53x	10.17x	2.89%	1.24B
Average	14.46x	2.16x	9.11x	4.23%	4.58B
Weighted average by Cap.	15.41x	2.32x	10.08x	3.75%