EN DE

IOI Corporation (1961) Fair Value & Analysis

Consumer Defensive · MY · Market cap 28.7B MYR

IC IOI Corporation 1961 · KLSE
Price4.57 MYR
Fair Value2.18 MYR
Upside-52.3%
Quality67/100
Watch IOI Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 13.8% net margin
Low debt · generates free cash flow
2.44% dividend yield
Ranks above peers (10/15)
Moderate moat 52/100
Evidence: High Range 1.83 MYR – 4.14 MYR Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Share price +1.3% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (4.14 MYR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (1.83 MYR to 4.14 MYR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4.60 MYR 3.16 MYR Fair Value 2.18 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 3.16 MYR – 4.60 MYR · fair‑value band 1.83 MYR – 4.14 MYR · the 4.57 MYR price screens above the 2.18 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

IOI Corporation (1961) currently trades at 4.57 MYR, while our model-based Fair Value estimate is 2.18 MYR, implying the stock looks roughly 52.3% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, IOI Corporation generated revenue of 11.7B MYR at a net margin of 13.8%. Revenue declined 2.2% year over year. It earns a return on equity of 12.9%. Net debt stands at 2.7B MYR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 1.83 MYR (bear case) to 4.14 MYR (bull case); at 4.57 MYR, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 31% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -52%, 1961 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 0.2800 MYR 0.4800 MYR 0.8300 MYR 80
Residual Income 1.83 MYR 2.18 MYR 4.28 MYR 76
Rev-Margin DCF 1.00 MYR 1.79 MYR 2.76 MYR 74
All 24 models by family
DCF Models
FCF DCF 0.2600 MYR 0.4600 MYR 0.8600 MYR 38
Owner Earnings 1.66 MYR 2.36 MYR 3.75 MYR 31
5Y Revenue Exit 1.00 MYR 1.77 MYR 2.93 MYR 39
5Y EBITDA Exit 1.37 MYR 2.40 MYR 3.81 MYR 41
5Y P/E Exit 1.95 MYR 3.40 MYR 5.16 MYR 38
10Y Revenue Exit 0.6600 MYR 1.27 MYR 1.98 MYR 36
10Y EBITDA Exit 0.9300 MYR 1.68 MYR 2.53 MYR 37
10Y P/E Exit 1.29 MYR 2.32 MYR 3.38 MYR 35
Earnings-Based
Graham-Dodd 1.65 MYR 2.51 MYR 3.00 MYR 54
EPV 1.23 MYR 1.48 MYR 1.71 MYR 59
Dividend Discount
Gordon GGM 0.9100 MYR 1.06 MYR 1.23 MYR 70
DDM Multi-Stage 0.9100 MYR 1.19 MYR 1.55 MYR 61
Multiples
P/E Multiple 3.81 MYR 5.08 MYR 6.35 MYR 63
P/S Multiple 2.16 MYR 2.89 MYR 3.61 MYR 58
P/B Multiple 3.08 MYR 4.11 MYR 5.14 MYR 55
EV/EBIT 2.44 MYR 3.35 MYR 4.26 MYR 53
EV/EBITDA 2.42 MYR 3.33 MYR 4.24 MYR 54
EV/Revenue 1.60 MYR 2.41 MYR 3.22 MYR 43
Asset-Based
NCAV (Graham) 0.9800 MYR 1.31 MYR 1.96 MYR 50
Growth DCF
Growth DCF 0.2800 MYR 0.4800 MYR 0.8300 MYR 80
Rev-Margin DCF 1.00 MYR 1.79 MYR 2.76 MYR 74
Economic Profit
Residual Income 1.83 MYR 2.18 MYR 4.28 MYR 76
ROIC Compounder 1.23 MYR 1.48 MYR 1.71 MYR 72
Growth Earnings
Growth-Adj P/E 2.69 MYR 3.84 MYR 5.00 MYR 68

Widest divergence: Growth Earnings (3.84 MYR) versus Growth DCF (0.4800 MYR). Highest evidence: Growth DCF (80).

Notify me when 1961 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 11.7B MYR
Revenue growth (YoY) -2.2%
Net margin 13.8%
Return on equity 12.9%
Free cash flow 352M MYR FY2025
P/E ratio 16.2
More key figures
Operating margin 10.5%
EPS (TTM) 0.2600 MYR
Dividend yield 2.6%
EPS growth (YoY) +6.6%
Net debt 2.7B MYR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 63 · Market factors (momentum, volatility) 74

Profitability 62
Margins and returns on capital today
Quality Growth 82
Are margins and returns improving?
Cashflow 20
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 99
Calm price path (market factor)
Momentum 57
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

IOI Corporation Berhad, an investment holding company, primarily engages in the plantation business in Malaysia, Europe, North America, Asia, and internationally. The company operates through two segments, Plantation and Resource-Based Manufacturing.

Full company description

IOI Corporation Berhad, an investment holding company, primarily engages in the plantation business in Malaysia, Europe, North America, Asia, and internationally. The company operates through two segments, Plantation and Resource-Based Manufacturing. It cultivates oil palm, softwood timber, rubber, and coconut; refines and processes crude palm, crude coconut, and palm kernel oils; and manufactures specialty oils and fats. The company also manufactures and exports fatty acids, soap noodles, glycerin, fatty esters, and other related products. In addition, it is involved in the commercialization of clonal ramets, tissue culturing process and biotechnology related research and development activities; provision of management and marketing services; production and supply of palm-based renewable energy; and trading of palm oil commodities, oilseeds, and edible oils and fats; and the processing of raw materials for the edible oils and fats industry. Further, the company engages in the property development, maintenance, and investment activities; issuance of exchangeable bonds and guaranteed notes; processing of oil palm trunks; storage tanks rental activities; manufacturing of oleochemical products; and provision of bulk cargo warehousing services, as well as treasury management services and management consulting services. Additionally, it is involved in the manufacture and sale of pharmaceutical products, plasticizer products, margarine, and shortening and fat spreads; manufacture of palm wood boards and panels under the OnCore brand name used in the furniture, construction, and building industries; and development of a proprietary keto-ester portfolio. The company was formerly known as Industrial Oxygen Incorporated Sdn Bhd and changed its name to IOI Corporation Berhad in March 1995. IOI Corporation Berhad was incorporated in 1969 and is based in Putrajaya, Malaysia.IOI Corporation Berhad is a subsidiary of Progressive Holdings Sdn. Bhd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

IOI Corporation reported revenue of 11.3B MYR in FY2025 versus 11.3B MYR in FY2021, a compound +0.2%/yr. Reported net income was 1.5B MYR in FY2025, compounding +2.2%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
11.3B MYR
Latest YoY
+18.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−10.1%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.8%
Avg. growth/yr (19Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.3%
Revenue +0.2%/yr
FY21 11.3B MYR
FY22 15.6B MYR
FY23 11.6B MYR
FY24 9.6B MYR
FY25 11.3B MYR
Net income +2.2%/yr
FY21 1.4B MYR
FY22 1.7B MYR
FY23 1.1B MYR
FY24 1.1B MYR
FY25 1.5B MYR
Character of growth · EPS growth decomposed (2014-2025) −0.9 % p.a.
Revenue per share −0.6 pp

of which total revenue −0.9 pp · buybacks/dilution +0.3 pp

EBIT margin −0.2 pp
Tax rate −0.3 pp
Residual (interest, one-offs) +0.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

1961 screens 52% overvalued. Compare with Nestlé India Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "IOI Corporation Fair Value". https://www.fairvalue-calculator.com/stock/1961

Peer Group

Packaged Foods · 649 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 67 · Top 25%
Fair Value upside −52% · Bottom 25%
Return on equity (TTM) 13% · Above median
Return on assets 5% · Above median
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 10% · Above median
Revenue growth -2% · Below median
Dividend yield (TTM) 2.4% · Above median
Debt / equity 0.20× · Higher than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 17.6× · Pricier than median
P/B 0.57× · Cheaper than 75% of peers
P/S (TTM) 0.60× · Cheaper than median
P/FCF 20.0× · Pricier than 75% of peers
EV/EBITDA 4.8× · Cheaper than 75% of peers
PEG 1.12× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 28
FUTURE 0 · sector 20
PAST 51 · sector 27
HEALTH 90 · sector 96
DIVIDEND 49 · sector 47

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare IOI Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is IOI Corporation (1961) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 2.18 MYR versus a price of 4.57 MYR, about −52% (overvalued).
What is the fair value of 1961?
Our model-based fair value for IOI Corporation is 2.18 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 4.57 MYR.
What is the quality score of 1961?
IOI Corporation has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of IOI Corporation (1961)?
IOI Corporation reported trailing-twelve-month revenue of about 11.7B MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 1961?
The net profit margin of IOI Corporation is about 13.8%, meaning it keeps roughly 13.8% of revenue as net income. Based on the latest reported figures.
Does IOI Corporation pay a dividend?
IOI Corporation currently shows a dividend yield of about 2.62% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track IOI Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.