Company Valuation: Timah Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 22.5 19.61 18.69 7.104 10.76 10.13
Change - -12.82% -4.69% -62% 51.4% -5.77%
Enterprise Value (EV) 1 48.48 41.75 37.09 22.76 25.3 22.97
Change - -13.88% -11.16% -38.63% 11.16% -9.2%
P/E -129x 55.1x -8.42x 16.4x -3.03x 298x
PBR 0.87x 0.76x 0.8x 0.31x 0.55x 0.52x
PEG - -0x 0x -0x 0x -3x
Capitalization / Revenue 2.27x 2.24x 2.28x 0.84x 1.24x 1.54x
EV / Revenue 4.88x 4.76x 4.53x 2.68x 2.92x 3.49x
EV / EBITDA 8.89x 9.22x 16.1x 6.3x 6.67x 8.44x
EV / EBIT 26.9x 42.9x -27.7x -268x 284x -36.6x
EV / FCF 36.2x 14.5x 13.7x 11.9x 9.62x 39.2x
FCF Yield 2.76% 6.91% 7.3% 8.44% 10.4% 2.55%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001921 0.003965 -0.025 0.004878 -0.04 0.000383
Distribution rate - - - - - -
Net sales 1 9.93 8.774 8.186 8.494 8.678 6.576
EBITDA 1 5.453 4.528 2.305 3.613 3.795 2.722
EBIT 1 1.8 0.973 -1.34 -0.085 0.089 -0.628
Net income 1 -0.176 0.358 -2.234 0.433 -3.517 0.034
Net Debt 1 25.98 22.14 18.4 15.66 14.54 12.84
Reference price 2 0.2480 0.2187 0.2106 0.0800 0.1212 0.1142
Nbr of stocks (in thousands) 90,695 89,695 88,760 88,760 88,760 88,760
Announcement Date 2/22/21 3/29/22 3/31/23 3/25/24 3/20/25 3/25/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.91M
28.94x4.85x33.81x0.22% 242B
20.66x9.26x16.6x2.95% 177B
20.88x4.42x12.22x3.31% 165B
21.46x5.98x13.12x3.24% 108B
22.12x12.04x15.47x3.21% 109B
12.79x1.87x6.64x5.55% 104B
18.7x5.67x11.42x3.44% 98.64B
21.33x3.17x13.2x0.64% 93.32B
20.08x5.24x12.51x2.97% 70.71B
Average 20.77x 5.83x 15.00x 2.84% 116.7B
Weighted average by Cap. 21.77x 5.93x 17.28x 2.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Timah Resources Limited

Historical PBR trend

Valuation ratios - PBR - Timah Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Timah Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Timah Resources Limited

  1. Stock Market
  2. Stocks
  3. TML Stock
  4. Valuation Timah Resources Limited