Valuation IOI Properties Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:52:59 10/07/2026 +04			5-day change	1st Jan Change
3.760 ^MYR	+2.73%		-0.79%	+42.42%

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	20,703	-	-
Change	-	-10.71%	7%	106.54%	-10.86%	90.86%	-	-
Enterprise Value (EV) ¹	15,329	19,972	21,044	29,112	27,951	40,045	44,371	45,470
Change	-	30.29%	5.37%	38.34%	-3.99%	43.27%	10.8%	2.48%
P/E	9.34x	8.02x	4.23x	5.9x	10.2x	27x	19.7x	18.9x
PBR	0.32x	0.27x	0.26x	0.5x	0.44x	0.82x	0.8x	0.77x
PEG	-	2x	0x	0.1x	-0.2x	-1x	0.5x	4.44x
Capitalization / Revenue	2.48x	2.13x	2.27x	4.14x	3.54x	5.07x	4.56x	3.95x
EV / Revenue	6.16x	7.71x	8.12x	9.9x	9.13x	9.8x	9.77x	8.67x
EV / EBITDA	16.4x	18.3x	15.7x	12.2x	15.1x	24.1x	21.4x	21.7x
EV / EBIT	17.1x	19.2x	16.5x	13.1x	16.2x	27x	25.4x	25.9x
EV / FCF	-	-24.1x	15.1x	-	46.1x	-26.1x	26.7x	-20x
FCF Yield	-	-4.16%	6.6%	-	2.17%	-3.83%	3.75%	-5.01%
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%	2.2%	2.24%	2.57%
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	3.760	3.760	3.760
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	26.24x	9.67x	23.72x	2.26%	4.94B
SUN HUNG KAI PROPERTIES LIMITED	14.96x	4.76x	12.78x	3.39%	42.6B
MITSUBISHI ESTATE CO., LTD.	21.02x	4.29x	17.57x	1.19%	31.1B
CHINA RESOURCES LAND LIMITED	8x	1.42x	7.11x	4.46%	28.79B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	14.08x	3.08x	14.78x	2.5%	25.23B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.26x	6.86x	18.4x	1.4%	21.59B
CK ASSET HOLDINGS LIMITED	8.64x	2.19x	7x	4.09%	19.99B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.48x	1.6x	13.59x	3.99%	17.51B
Average	13.73x	3.84x	12.93x	3.52%	24.48B
Weighted average by Cap.	12.91x	3.37x	11.81x	3.66%