|
Market Closed -
BURSA MALAYSIA
08:57:49 12/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 3.020 MYR | -1.95% |
|
-3.82% | +14.39% |
| 11-04 | IOI Properties Launches MYR2.1 Billion IPO for REIT | MT |
| 11-03 | IOIPG Malaysia Real Estate Investment Trust has filed an IPO. | CI |
Company Valuation: IOI Properties Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,506 | 5,892 | 12,169 | 10,847 | 21,694 | 16,959 | - | - |
| Change | - | 7% | 106.54% | -10.86% | 100% | -21.83% | - | - |
| Enterprise Value (EV) 1 | 19,972 | 21,044 | 29,112 | 27,951 | 43,512 | 47,015 | 43,316 | 47,789 |
| Change | - | 5.37% | 38.34% | -3.99% | 55.67% | 8.05% | -7.87% | 10.33% |
| P/E | 8.02x | 4.23x | 5.9x | 10.2x | 10.1x | 15.7x | 17x | 16.5x |
| PBR | 0.27x | 0.26x | 0.5x | 0.44x | 0.84x | 0.64x | 0.63x | 0.59x |
| PEG | - | 0x | 0.1x | -0.2x | 0x | -0.3x | -2.32x | 6.54x |
| Capitalization / Revenue | 2.13x | 2.27x | 4.14x | 3.54x | 4.88x | 3.43x | 3.18x | 2.99x |
| EV / Revenue | 7.71x | 8.12x | 9.9x | 9.13x | 9.79x | 9.5x | 8.12x | 8.41x |
| EV / EBITDA | 18.3x | 15.7x | 12.2x | 15.1x | 13.6x | 21.1x | 20.4x | 20.8x |
| EV / EBIT | 19.2x | 16.5x | 13.1x | 16.2x | 14.5x | 23.4x | 22.1x | 22.6x |
| EV / FCF | -24.1x | 15.1x | - | 46.1x | 20.2x | -10.3x | -55.1x | 41.4x |
| FCF Yield | -4.16% | 6.6% | - | 2.17% | 4.94% | -9.68% | -1.81% | 2.42% |
| Dividend per Share 2 | - | 0.05 | 0.05 | 0.08 | - | 0.0936 | 0.0988 | 0.0975 |
| Rate of return | - | 4.67% | 2.26% | 4.06% | - | 3.04% | 3.21% | 3.17% |
| EPS 2 | 0.1247 | 0.253 | 0.3745 | 0.1932 | 0.3913 | 0.1959 | 0.1816 | 0.1861 |
| Distribution rate | - | 19.8% | 13.4% | 41.4% | - | 47.8% | 54.4% | 52.4% |
| Net sales 1 | 2,590 | 2,593 | 2,940 | 3,062 | 4,444 | 4,949 | 5,333 | 5,681 |
| EBITDA 1 | 1,090 | 1,340 | 2,380 | 1,847 | 3,209 | 2,226 | 2,127 | 2,297 |
| EBIT 1 | 1,040 | 1,276 | 2,224 | 1,725 | 3,001 | 2,007 | 1,963 | 2,114 |
| Net income 1 | 686.7 | 1,393 | 2,062 | 1,064 | 2,154 | 1,145 | 1,062 | 1,113 |
| Net Debt 1 | 14,466 | 15,152 | 16,943 | 17,104 | 21,818 | 30,056 | 26,357 | 30,830 |
| Reference price 2 | 1.000 | 1.070 | 2.210 | 1.970 | 3.940 | 3.080 | 3.080 | 3.080 |
| 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 | 22/08/22 | 04/10/23 | 28/08/24 | 26/08/25 | 27/08/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.72x | 9.5x | 21.12x | 3.04% | 4.16B | |
| 66.29x | - | - | - | 71.68B | |
| 13.19x | 4.58x | 11.75x | 3.65% | 41.78B | |
| 5.97x | 0.82x | 1.62x | 8.42% | 31.14B | |
| 19.63x | 3.83x | 15.3x | 1.24% | 30.07B | |
| 8.56x | 1.53x | 8.51x | 4.11% | 28.52B | |
| 14.31x | 3.12x | 14.97x | 2.44% | 26.07B | |
| 11.02x | 2.18x | 8.4x | 3.81% | 22.15B | |
| 38.48x | 18.97x | 67.34x | 1.16% | 19.6B | |
| 6.35x | 2.37x | 4.61x | -.--% | 20.02B | |
| Average | 19.95x | 5.21x | 17.07x | 3.1% | 30B | |
| Weighted average by Cap. | 26.72x | 4.31x | 14.86x | 3.37% |
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
