Valuation TDM

Stocks

Market Closed - BURSA MALAYSIA 04:50:03 2026-10-06 EDT			5-day change	1st Jan Change
0.2050 ^MYR	0.00%		0.00%	+17.14%

09-22	Malaysian Blue-Chip Index Extends Gains Tracking Regional Rally; PRG Rallies 10%	MT
09-22	TDM Berhad Reports Group Production Results for the Month of August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	611.6	387.6	327.3	310.1	379	301.5
Change	-	-36.62%	-15.56%	-5.26%	22.22%	-20.45%
Enterprise Value (EV) ¹	1,107	849	808.1	658.4	798.4	805.7
Change	-	-23.3%	-4.83%	-18.52%	21.25%	0.92%
P/E	-60.8x	-13.1x	-12.9x	28.1x	33.8x	17x
PBR	0.79x	0.53x	0.48x	0.45x	0.52x	0.45x
PEG	-	-0x	0.9x	-0x	18.32x	0.3x
Capitalization / Revenue	1.38x	0.76x	0.53x	0.52x	0.59x	0.39x
EV / Revenue	2.5x	1.66x	1.32x	1.11x	1.24x	1.05x
EV / EBITDA	14.9x	7.67x	8.97x	7.7x	9.66x	7.51x
EV / EBIT	216x	19.8x	27.8x	31.7x	38.3x	15.8x
EV / FCF	42.1x	7.98x	20.2x	11.4x	-26.9x	-49.4x
FCF Yield	2.38%	12.5%	4.96%	8.79%	-3.72%	-2.02%
Dividend per Share ²	0.0052	0.0064	0.0017	0.0018	0.0037	0.0032
Rate of return	1.46%	2.84%	0.89%	1%	1.68%	1.83%
EPS ²	-0.005842	-0.0171	-0.0148	0.006395	0.006513	0.0103
Distribution rate	-89%	-37.4%	-11.5%	28.1%	56.8%	31.2%
Net sales ¹	442.9	511.6	614.4	594.4	645.6	768.1
EBITDA ¹	74.13	110.7	90.08	85.54	82.66	107.2
EBIT ¹	5.12	42.99	29.06	20.75	20.84	50.88
Net income ¹	-9.939	-29.52	-25.45	11.02	11.22	17.69
Net Debt ¹	495.4	461.4	480.7	348.3	419.3	504.2
Reference price ²	0.3550	0.2250	0.1900	0.1800	0.2200	0.1750
Nbr of stocks (in thousands)	1,722,881	1,722,881	1,722,881	1,722,881	1,722,881	1,722,881
Announcement Date	5/25/21	4/28/22	4/27/23	4/29/24	4/28/25	4/28/26

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.($)
TDM	-	-	-	-	86.43M
CVS HEALTH CORPORATION	12.66x	0.39x	8.17x	3.06%	111B
HCA HEALTHCARE, INC.	14.69x	1.83x	9.16x	0.71%	94.16B
NATERA, INC.	-300.81x	20.71x	-370.86x	-.--%	61.35B
FRESENIUS SE & CO. KGAA	13.39x	1.48x	8.89x	2.67%	27.69B
QUEST DIAGNOSTICS INCORPORATED	22.85x	2.55x	12.95x	1.42%	25.63B
LABCORP HOLDINGS INC.	22.15x	2.05x	11.73x	0.94%	25.03B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	31.13x	5.61x	23.32x	2.24%	21.09B
TENET HEALTHCARE CORPORATION	7.88x	1.42x	6.46x	-.--%	20.89B
IHH HEALTHCARE	30.34x	2.84x	12.79x	1.48%	16.78B
Average	-16.19x	4.32x	-30.82x	1.39%	40.4B
Weighted average by Cap.	-31.74x	4.56x	-47.70x	1.52%