Valuation TAS Offshore

Stocks

Market Closed - BURSA MALAYSIA 04:50:02 2026-10-13 EDT			5-day change	1st Jan Change
0.4300 ^MYR	+1.18%		+4.88%	-25.22%

09-09	Tas Offshore Berhad Appoints Mr. Lau Choo Chin as Executive Member of Remuneration Committee, effective 09 September 2026	CI
07-23	TAS Offshore Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	64.68	38.46	35.77	130.6	105.5	82.22
Change	-	-40.54%	-6.99%	265%	-19.18%	-22.08%
Enterprise Value (EV) ¹	65.35	17.47	23.51	134.5	100.3	59.64
Change	-	-73.27%	34.56%	471.96%	-25.43%	-40.52%
P/E	34.3x	-25.5x	2.34x	13.5x	6.01x	3.52x
PBR	0.7x	0.43x	0.38x	1.29x	0.92x	0.61x
PEG	-	0x	-0x	-0.4x	0.1x	0.1x
Capitalization / Revenue	1.85x	0.67x	0.99x	1.8x	0.73x	0.52x
EV / Revenue	1.87x	0.3x	0.65x	1.86x	0.69x	0.38x
EV / EBITDA	7.26x	220x	1.41x	9.93x	4.53x	2.06x
EV / EBIT	8.2x	-20.6x	1.51x	11x	4.88x	2.19x
EV / FCF	7.2x	0.77x	-8.94x	-12.7x	15x	3.77x
FCF Yield	13.9%	130%	-11.2%	-7.86%	6.65%	26.5%
Dividend per Share ²	-	-	-	0.02	0.02	0.02
Rate of return	-	-	-	2.74%	3.39%	4.35%
EPS ²	0.0108	-0.008629	0.0854	0.054	0.0981	0.1307
Distribution rate	-	-	-	37%	20.4%	15.3%
Net sales ¹	34.9	57.5	36.13	72.39	145.2	157.8
EBITDA ¹	8.996	0.0795	16.73	13.55	22.14	28.88
EBIT ¹	7.969	-0.8464	15.56	12.21	20.57	27.17
Net income ¹	1.887	-1.517	15.28	9.664	17.55	23.36
Net Debt ¹	0.6746	-20.99	-12.26	3.896	-5.264	-22.59
Reference price ²	0.3700	0.2200	0.2000	0.7300	0.5900	0.4600
Nbr of stocks (in thousands)	174,809	174,809	178,858	178,858	178,858	178,750
Announcement Date	9/28/21	9/22/22	9/27/23	9/25/24	9/29/25	9/29/26

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.($)
TAS OFFSHORE	-	-	-	-	18.77M
CHINA CSSC HOLDINGS LIMITED	14.52x	0.85x	6.31x	2.44%	44.02B
GUANGDONG SONGFA CERAMICS CO.,LTD.	22.85x	3.57x	14.11x	-	30.43B
HD HYUNDAI HEAVY INDUSTRIES CO., LTD.	12.05x	1.39x	7.77x	2.83%	28.66B
HANWHA OCEAN CO., LTD.	10.19x	1.56x	9.72x	0%	15.32B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	5.23x	0.3x	1.54x	7.1%	14.65B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	16.83x	1.17x	9.03x	0.43%	11.69B
HD HYUNDAI MARINE SOLUTION CO.,LTD.	29.27x	4.07x	22.02x	2.14%	7.64B
SEATRIUM LIMITED	12.19x	0.66x	6.4x	2.61%	5.12B
FINCANTIERI S.P.A.	25.18x	0.68x	8.74x	-.--%	4.98B
Average	16.48x	1.58x	9.52x	2.19%	16.25B
Weighted average by Cap.	15.51x	1.63x	8.93x	2.48%