|
Market Closed -
BURSA MALAYSIA
16:55:45 18/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 3.530 MYR | -5.36% |
|
-7.11% | +33.71% |
| 09-18 | IOI Properties Applies for REIT Listing on Malaysian Bourse | MT |
| 09-17 | IOI Properties Closes Acquisition of VKIMI (BVI) | MT |
Company Valuation: IOI Properties Group
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 | 19,437 | - | - |
| Change | - | -10.71% | 7% | 106.54% | -10.86% | 79.19% | - | - |
| Enterprise Value (EV) 1 | 15,329 | 19,972 | 21,044 | 29,112 | 27,951 | 43,512 | 43,298 | 42,761 |
| Change | - | 30.29% | 5.37% | 38.34% | -3.99% | 55.67% | 8.41% | -1.24% |
| P/E | 9.34x | 8.02x | 4.23x | 5.9x | 10.2x | 10.1x | 18.2x | 18.3x |
| PBR | 0.32x | 0.27x | 0.26x | 0.5x | 0.44x | 0.84x | 0.75x | 0.72x |
| PEG | - | 2x | 0x | 0.1x | -0.2x | 0x | 0.5x | -37.28x |
| Capitalization / Revenue | 2.48x | 2.13x | 2.27x | 4.14x | 3.54x | 4.88x | 3.96x | 3.86x |
| EV / Revenue | 6.16x | 7.71x | 8.12x | 9.9x | 9.13x | 9.79x | 8.83x | 8.49x |
| EV / EBITDA | 16.4x | 18.3x | 15.7x | 12.2x | 15.1x | 13.6x | 19.8x | 20.5x |
| EV / EBIT | 17.1x | 19.2x | 16.5x | 13.1x | 16.2x | 14.5x | 21.2x | 21.5x |
| EV / FCF | - | -24.1x | 15.1x | - | 46.1x | 20.2x | -4.57x | -17.6x |
| FCF Yield | - | -4.16% | 6.6% | - | 2.17% | 4.94% | -21.9% | -5.68% |
| Dividend per Share 2 | 0.02 | - | 0.05 | 0.05 | 0.08 | 0.0827 | 0.092 | 0.0992 |
| Rate of return | 1.79% | - | 4.67% | 2.26% | 4.06% | 2.34% | 2.61% | 2.81% |
| EPS 2 | 0.1199 | 0.1247 | 0.253 | 0.3745 | 0.1932 | 0.3913 | 0.1935 | 0.1926 |
| Distribution rate | 16.7% | - | 19.8% | 13.4% | 41.4% | 58.2% | 47.5% | 51.5% |
| Net sales 1 | 2,489 | 2,590 | 2,593 | 2,940 | 3,062 | 4,444 | 4,904 | 5,039 |
| EBITDA 1 | 936.6 | 1,090 | 1,340 | 2,380 | 1,847 | 3,209 | 2,185 | 2,086 |
| EBIT 1 | 894.1 | 1,040 | 1,276 | 2,224 | 1,725 | 3,001 | 2,038 | 1,988 |
| Net income 1 | 660.2 | 686.7 | 1,393 | 2,062 | 1,064 | 2,154 | 1,064 | 1,070 |
| Net Debt 1 | 9,162 | 14,466 | 15,152 | 16,943 | 17,104 | 21,818 | 23,861 | 23,324 |
| Reference price 2 | 1.120 | 1.000 | 1.070 | 2.210 | 1.970 | 3.530 | 3.530 | 3.530 |
| 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 | 26/8/21 | 22/8/22 | 4/10/23 | 28/8/24 | 26/8/25 | 27/8/26 | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.85x | 9.97x | 23.69x | 2.34% | 4.76B | |
| 13.97x | 4.54x | 12.2x | 3.62% | 39.78B | |
| 5.75x | 0.77x | 1.62x | 8.61% | 27.96B | |
| 17.85x | 3.95x | 15.88x | 1.37% | 27.69B | |
| 7.79x | 1.41x | 7.78x | 4.54% | 26.03B | |
| 13.72x | 3.07x | 14.71x | 2.55% | 25.46B | |
| 8.17x | 0.91x | 3.3x | 2.73% | 20.9B | |
| 10.25x | 2.01x | 8.28x | 4.1% | 20.6B | |
| 13.01x | 6.39x | 16.79x | 1.67% | 18.75B | |
| 38.15x | 13.96x | 35.15x | 3.11% | 18.41B | |
| Average | 15.35x | 4.70x | 13.94x | 3.46% | 23.03B | |
| Weighted average by Cap. | 13.93x | 3.96x | 12.42x | 3.68% |
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
