Valuation IOI Properties Group

Stocks

Delayed BURSA MALAYSIA Other stock markets 12:27:44 17/07/2026 +04			5-day change	1st Jan Change
3.870 ^MYR	-0.51%		+2.93%	+46.59%

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	21,419	-	-
Change	-	-10.71%	7%	106.54%	-10.86%	97.46%	-	-
Enterprise Value (EV) ¹	15,329	19,972	21,044	29,112	27,951	40,761	45,087	46,186
Change	-	30.29%	5.37%	38.34%	-3.99%	45.83%	10.61%	2.44%
P/E	9.34x	8.02x	4.23x	5.9x	10.2x	27.9x	20.4x	19.6x
PBR	0.32x	0.27x	0.26x	0.5x	0.44x	0.85x	0.83x	0.8x
PEG	-	2x	0x	0.1x	-0.2x	-1x	0.6x	4.6x
Capitalization / Revenue	2.48x	2.13x	2.27x	4.14x	3.54x	5.24x	4.71x	4.09x
EV / Revenue	6.16x	7.71x	8.12x	9.9x	9.13x	9.98x	9.92x	8.81x
EV / EBITDA	16.4x	18.3x	15.7x	12.2x	15.1x	24.5x	21.8x	22.1x
EV / EBIT	17.1x	19.2x	16.5x	13.1x	16.2x	27.4x	25.8x	26.3x
EV / FCF	-	-24.1x	15.1x	-	46.1x	-26.6x	27.1x	-20.3x
FCF Yield	-	-4.16%	6.6%	-	2.17%	-3.76%	3.69%	-4.93%
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%	2.13%	2.17%	2.48%
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	3.890	3.890	3.890
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	27.89x	9.98x	24.48x	2.13%	5.26B
SUN HUNG KAI PROPERTIES LIMITED	16.01x	5.02x	13.53x	3.17%	45.58B
MITSUBISHI ESTATE CO., LTD.	21.11x	4.3x	17.62x	1.19%	31.22B
CHINA RESOURCES LAND LIMITED	8.85x	1.49x	7.65x	3.98%	31.49B
EMAAR PROPERTIES	5.77x	0.68x	1.39x	8.65%	27.82B
MITSUI FUDOSAN CO., LTD.	14.33x	3.11x	14.9x	2.45%	25.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.38x	6.88x	18.47x	1.39%	21.75B
CK ASSET HOLDINGS LIMITED	8.96x	2.31x	7.11x	4.07%	21.13B
Average	14.79x	4.22x	13.14x	3.38%	26.24B
Weighted average by Cap.	13.65x	3.62x	11.96x	3.51%