Valuation Kossan Rubber Industries

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:50:01 11/06/2026 +04			5-day change	1st Jan Change
1.230 ^MYR	+4.24%		-3.91%	+12.84%

06-09	Kossan Rubber Industries Bhd Approves Final Single Tier Dividend for the Financial Year Ended 31 December 2025	CI
05-21	Kossan Rubber Industries posts quarterly profit attributable of 39.5 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,899	2,807	4,720	7,221	2,756	3,102	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	12.56%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	2,302	2,116	2,213
Change	-	-68.44%	324.01%	62.33%	-78.41%	89.19%	-8.08%	4.56%
P/E Ratio	1.72x	17.9x	330x	60.2x	18.2x	18.9x	17.5x	15.6x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.82x	0.8x	0.77x
PEG	-	-0.2x	-3.6x	0x	0.7x	2.19x	2.06x	1.4x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.47x	1.4x	1.32x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	1.09x	0.96x	0.94x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	7.81x	6.85x	6.47x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	12.5x	10.1x	9.14x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	5,557x	21.6x	22.2x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	0.02%	4.62%	4.5%
Dividend per Share ²	0.48	0.025	0.02	0.08	-	0.031	0.0323	0.0373
Rate of return	25%	2.27%	1.08%	2.83%	-	2.52%	2.62%	3.03%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.065	0.0705	0.0786
Distribution rate	42.9%	40.7%	357%	170%	-	47.7%	45.8%	47.5%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,106	2,209	2,344
EBITDA ¹	3,919	343.9	189	265.9	276.6	294.9	309.1	342.2
EBIT ¹	3,804	217.3	72.85	159.4	176.5	184.5	210.5	242.1
Net income ¹	2,854	156.6	14.22	120	151.3	164.8	178.4	198.8
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-800.1	-986	-889.5
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.230	1.230	1.230
Nbr of stocks (in thousands)	2,551,620	2,551,620	2,551,620	2,551,620	2,528,403	2,522,046	-	-
Announcement Date	17/02/22	16/02/23	22/02/24	20/02/25	23/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOSSAN RUBBER INDUSTRIES	18.17x	1.03x	7.38x	2.63%	731M
COLOPLAST A/S	27.52x	3.73x	11.87x	5.24%	13.34B
INTCO MEDICAL TECHNOLOGY CO., LTD.	12.46x	-	-	2.89%	4.5B
ZHENDE MEDICAL CO., LTD.	44.44x	-	-	0.57%	3.22B
WINNER MEDICAL CO., LTD.	16.09x	-	-	3.16%	2.42B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	7.98x	0.54x	2.43x	5.66%	1.95B
TOP GLOVE CORPORATION BHD.	39.76x	1.61x	12.71x	1.17%	1.6B
HARTALEGA HOLDINGS	49.94x	1.46x	12.93x	1.33%	1.06B
RIVERSTONE HOLDINGS LIMITED	18.62x	2.98x	9.91x	6.24%	991M
SRI TRANG GLOVES (THAILAND)	21.88x	0.95x	10.06x	3.88%	916M
Average	25.68x	1.76x	9.61x	3.28%	3.07B
Weighted average by Cap.	25.68x	2.89x	10.76x	3.85%