Valuation TDM

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:03 2026-07-24 EDT			5-day change	1st Jan Change
0.2150 ^MYR	0.00%		0.00%	+22.86%

07-15	TDM Berhad Reports Group Production Results for the Month of June 2026	CI
06-15	TDM Berhad Reports Group Production Results for the Month of May 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TDM	-	-	-	-	90.54M
IHH HEALTHCARE	32.02x	3.06x	13.78x	1.36%	17.93B
APOLLO HOSPITALS ENTERPRISE LIMITED	66.41x	5.23x	35.43x	0.27%	13.15B
AIER EYE HOSPITAL GROUP CO., LTD.	21.22x	3.02x	10.78x	1.99%	11.58B
ENCOMPASS HEALTH CORPORATION	18.33x	2.12x	9.95x	0.68%	11.2B
THE ENSIGN GROUP, INC.	24.45x	1.96x	16.33x	0.15%	10.03B
BANGKOK DUSIT MEDICAL SERVICES	18.53x	2.7x	11.11x	4.31%	8.92B
FORTIS HEALTHCARE LIMITED	52.3x	6.92x	28.86x	0.12%	7.44B
RAMSAY HEALTH CARE LIMITED	32.29x	0.88x	7.33x	2%	6.8B
PURE HEALTH HOLDING	12.33x	1.08x	7.1x	2.11%	6.69B
Average	30.88x	3.00x	15.63x	1.44%	9.38B
Weighted average by Cap.	32.00x	3.10x	16.26x	1.36%