Company Valuation: TSA Group

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 235.1 228.9
Change - -2.63%
Enterprise Value (EV) 1 237.3 220.1
Change - -7.26%
P/E 13.1x 14.2x
PBR 1.29x 1.24x
PEG -0.2x -1.4x
Capitalization / Revenue 0.81x 0.87x
EV / Revenue 0.82x 0.84x
EV / EBITDA 8.35x 7.46x
EV / EBIT 8.93x 8.14x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 0.06 0.04
Rate of return 7.89% 5.41%
EPS 2 0.0578 0.0519
Distribution rate 104% 77%
Net sales 1 290.7 262.1
EBITDA 1 28.43 29.5
EBIT 1 26.58 27.04
Net income 1 17.48 16.06
Net Debt 1 2.27 -8.764
Reference price 2 0.7600 0.7400
Nbr of stocks (in thousands) 309,300 309,300
Announcement Date 4/29/25 4/29/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 70.46M
13.82x1.55x7.98x0.86% 59.33B
8.54x1.74x4.61x7.87% 55.51B
19.59x0.83x6.94x0.97% 47.54B
14.17x1.57x9.36x0.87% 35.03B
15.3x2.29x5.59x3.99% 32.86B
19.62x1.76x9.7x0.61% 31.85B
12.21x1.12x6.75x2.43% 22.92B
11.76x0.76x6.72x3.63% 21.93B
17.47x1.28x11.58x1.19% 21.3B
Average 14.72x 1.43x 7.69x 2.49% 32.83B
Weighted average by Cap. 14.50x 1.47x 7.40x 2.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TSA Group

Historical PBR trend

Valuation ratios - PBR - TSA Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TSA Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TSA Group