|
Market Closed -
BURSA MALAYSIA
12:53:48 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3.170 MYR | -0.63% |
|
-0.94% | +20.08% |
| 10-13 | IOI Properties Says Singapore Listing Remains Under Review | MT |
| 10-13 | IOI Properties Signs Underwriting Agreement of 165 Million Units in Planned REIT Offering | MT |
Company Valuation: IOI Properties Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,506 | 5,892 | 12,169 | 10,847 | 21,694 | 17,454 | - | - |
| Change | - | 7% | 106.54% | -10.86% | 100% | -19.54% | - | - |
| Enterprise Value (EV) 1 | 19,972 | 21,044 | 29,112 | 27,951 | 43,512 | 48,047 | 42,810 | 48,988 |
| Change | - | 5.37% | 38.34% | -3.99% | 55.67% | 10.42% | -10.9% | 14.43% |
| P/E | 8.02x | 4.23x | 5.9x | 10.2x | 10.1x | 15.8x | 16.7x | 16.3x |
| PBR | 0.27x | 0.26x | 0.5x | 0.44x | 0.84x | 0.67x | 0.65x | 0.61x |
| PEG | - | 0x | 0.1x | -0.2x | 0x | -0.3x | -2.97x | 6.45x |
| Capitalization / Revenue | 2.13x | 2.27x | 4.14x | 3.54x | 4.88x | 3.52x | 3.26x | 3.03x |
| EV / Revenue | 7.71x | 8.12x | 9.9x | 9.13x | 9.79x | 9.69x | 7.99x | 8.51x |
| EV / EBITDA | 18.3x | 15.7x | 12.2x | 15.1x | 13.6x | 21.7x | 20.2x | 21.3x |
| EV / EBIT | 19.2x | 16.5x | 13.1x | 16.2x | 14.5x | 23.6x | 21.5x | 22x |
| EV / FCF | -24.1x | 15.1x | - | 46.1x | 20.2x | -10.6x | -54.5x | 42x |
| FCF Yield | -4.16% | 6.6% | - | 2.17% | 4.94% | -9.48% | -1.83% | 2.38% |
| Dividend per Share 2 | - | 0.05 | 0.05 | 0.08 | - | 0.0956 | 0.1009 | 0.101 |
| Rate of return | - | 4.67% | 2.26% | 4.06% | - | 3.01% | 3.18% | 3.19% |
| EPS 2 | 0.1247 | 0.253 | 0.3745 | 0.1932 | 0.3913 | 0.2012 | 0.1898 | 0.1946 |
| Distribution rate | - | 19.8% | 13.4% | 41.4% | - | 47.5% | 53.1% | 51.9% |
| Net sales 1 | 2,590 | 2,593 | 2,940 | 3,062 | 4,444 | 4,957 | 5,358 | 5,754 |
| EBITDA 1 | 1,090 | 1,340 | 2,380 | 1,847 | 3,209 | 2,219 | 2,121 | 2,303 |
| EBIT 1 | 1,040 | 1,276 | 2,224 | 1,725 | 3,001 | 2,038 | 1,996 | 2,230 |
| Net income 1 | 686.7 | 1,393 | 2,062 | 1,064 | 2,154 | 1,171 | 1,099 | 1,168 |
| Net Debt 1 | 14,466 | 15,152 | 16,943 | 17,104 | 21,818 | 30,592 | 25,356 | 31,534 |
| Reference price 2 | 1.000 | 1.070 | 2.210 | 1.970 | 3.940 | 3.170 | 3.170 | 3.170 |
| 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 | 22/08/22 | 04/10/23 | 28/08/24 | 26/08/25 | 27/08/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.86x | 9.71x | 21.71x | 3% | 4.33B | |
| 65.15x | - | - | - | 70.02B | |
| 12.47x | 4.37x | 11.22x | 3.86% | 39.48B | |
| 18.62x | 4.04x | 16.26x | 1.32% | 28.72B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.63B | |
| 14.44x | 3.15x | 15.07x | 2.42% | 26.64B | |
| 7.97x | 1.46x | 8.19x | 4.44% | 26.54B | |
| 10.23x | 2.01x | 7.74x | 4.1% | 20.56B | |
| 8.24x | 2.9x | 6.79x | -.--% | 19.76B | |
| 7.44x | 0.82x | 3x | 3% | 19.02B | |
| Average | 16.61x | 3.25x | 10.17x | 3.43% | 28.27B | |
| Weighted average by Cap. | 24.50x | 2.77x | 9.48x | 3.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5249 Stock
- Valuation IOI Properties Group
Select your edition
All financial news and data tailored to specific country editions
