Valuation Kossan Rubber Industries

Stocks

Delayed BURSA MALAYSIA Other stock markets 04:35:00 12/08/2026 BST			5-day change	1st Jan Change
1.090 ^MYR	-0.91%		+7.92%	-

07-02	Kossan Rubber Industries Bhd commences an Equity Buyback Plan, under the authorization approved on May 29, 2025.	CI
06-09	Kossan Rubber Industries Bhd Approves Final Single Tier Dividend for the Financial Year Ended 31 December 2025	CI

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	2,774	-	-
Change	-	-42.71%	68.18%	52.97%	-61.83%	0.66%	-	-
Enterprise Value (EV) ¹	2,594	818.7	3,471	5,635	1,217	1,974	1,732	1,681
Change	-	-68.44%	324.01%	62.33%	-78.41%	62.25%	-12.27%	-2.96%
P/E	1.72x	17.9x	330x	60.2x	18.2x	16.9x	15.7x	14.1x
PBR	1.22x	0.72x	1.23x	1.98x	0.75x	0.74x	0.72x	0.69x
PEG	-	-0.2x	-3.6x	0x	0.7x	1.97x	2.03x	1.2x
Capitalization / Revenue	0.74x	1.21x	2.98x	3.79x	1.58x	1.31x	1.25x	1.18x
EV / Revenue	0.39x	0.35x	2.19x	2.96x	0.7x	0.93x	0.78x	0.71x
EV / EBITDA	0.66x	2.38x	18.4x	21.2x	4.4x	6.69x	5.46x	4.77x
EV / EBIT	0.68x	3.77x	47.6x	35.4x	6.89x	10.5x	8.19x	6.89x
EV / FCF	1.44x	-2.52x	43.7x	-11.8x	938x	475x	16.5x	15.1x
FCF Yield	69.4%	-39.7%	2.29%	-8.5%	0.11%	0.21%	6.07%	6.64%
Dividend per Share ²	0.48	0.025	0.02	0.08	0.04	0.0318	0.033	0.0382
Rate of return	25%	2.27%	1.08%	2.83%	3.67%	2.89%	3%	3.48%
EPS ²	1.118	0.0614	0.0056	0.047	0.0598	0.0649	0.0699	0.0783
Distribution rate	42.9%	40.7%	357%	170%	66.9%	49%	47.1%	48.8%
Net sales ¹	6,657	2,316	1,586	1,907	1,748	2,124	2,224	2,355
EBITDA ¹	3,919	343.9	189	265.9	276.6	295.3	317.5	352
EBIT ¹	3,804	217.3	72.85	159.4	176.5	188.2	211.5	243.9
Net income ¹	2,854	156.6	14.22	120	151.3	164.8	177.3	198.1
Net Debt ¹	-2,305	-1,988	-1,249	-1,586	-1,539	-800.1	-1,042	-1,094
Reference price ²	1.920	1.100	1.850	2.830	1.090	1.100	1.100	1.100
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KOSSAN RUBBER INDUSTRIES	16.02x	0.86x	6.17x	3.06%	641M
COLOPLAST A/S	30.71x	4.07x	12.99x	4.75%	14.93B
INTCO MEDICAL TECHNOLOGY CO., LTD.	13.14x	-	-	2.74%	4.76B
ZHENDE MEDICAL CO., LTD.	45.39x	-	-	0.56%	3.3B
WINNER MEDICAL CO., LTD.	17.08x	-	-	2.97%	2.58B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.5x	0.55x	2.55x	5.16%	1.98B
JAFRON BIOMEDICAL CO.,LTD.	20.14x	-	-	-	1.88B
TOP GLOVE CORPORATION BHD.	21.71x	1.34x	8.74x	2.07%	1.23B
GVS S.P.A.	23.06x	2.63x	10.28x	1.02%	1.08B
Average	21.75x	1.89x	8.15x	2.79%	3.6B
Weighted average by Cap.	25.67x	3.37x	11.32x	3.58%