Valuation IOI Properties Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:59:30 08/07/2026 +04			5-day change	1st Jan Change
3.700 ^MYR	-2.37%		-6.09%	+40.15%

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	20,373	-	-
Change	-	-10.71%	7%	106.54%	-10.86%	87.82%	-	-
Enterprise Value (EV) ¹	15,329	19,972	21,044	29,112	27,951	39,715	44,040	45,140
Change	-	30.29%	5.37%	38.34%	-3.99%	42.09%	10.89%	2.5%
P/E	9.34x	8.02x	4.23x	5.9x	10.2x	26.5x	19.4x	18.6x
PBR	0.32x	0.27x	0.26x	0.5x	0.44x	0.8x	0.79x	0.76x
PEG	-	2x	0x	0.1x	-0.2x	-1x	0.5x	4.37x
Capitalization / Revenue	2.48x	2.13x	2.27x	4.14x	3.54x	4.99x	4.48x	3.89x
EV / Revenue	6.16x	7.71x	8.12x	9.9x	9.13x	9.72x	9.69x	8.61x
EV / EBITDA	16.4x	18.3x	15.7x	12.2x	15.1x	23.9x	21.3x	21.6x
EV / EBIT	17.1x	19.2x	16.5x	13.1x	16.2x	26.7x	25.2x	25.7x
EV / FCF	-	-24.1x	15.1x	-	46.1x	-25.9x	26.5x	-19.8x
FCF Yield	-	-4.16%	6.6%	-	2.17%	-3.86%	3.78%	-5.05%
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%	2.23%	2.28%	2.61%
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	3.700	3.700	3.700
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	26/08/21	22/08/22	04/10/23	28/08/24	26/08/25	-	-	-

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.($)
IOI PROPERTIES GROUP	27.17x	9.84x	24.15x	2.18%	5.13B
SUN HUNG KAI PROPERTIES LIMITED	14.73x	4.7x	12.62x	3.44%	41.9B
MITSUBISHI ESTATE CO., LTD.	21.83x	4.38x	17.98x	1.15%	32.39B
CHINA RESOURCES LAND LIMITED	7.96x	1.42x	7.09x	4.48%	28.64B
EMAAR PROPERTIES	6.02x	0.72x	1.49x	8.29%	29.02B
MITSUI FUDOSAN CO., LTD.	14.53x	3.13x	15.01x	2.42%	26.12B
ALPHA DHABI HOLDING	16.22x	1.03x	6.83x	2.3%	22.51B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.66x	6.94x	18.63x	1.37%	22.22B
CK ASSET HOLDINGS LIMITED	8.88x	2.15x	7.4x	4.19%	19.38B
Average	14.78x	3.81x	12.35x	3.31%	25.26B
Weighted average by Cap.	13.77x	3.31x	11.37x	3.47%