Valuation TSR Capital

Stocks

Market Closed - BURSA MALAYSIA 07:50:01 06/11/26 pm AEDT			5-day change	1st Jan Change
0.2000 ^MYR	-4.76%		0.00%	-23.08%

30/09	TSR Capital Berhad Announces Resignation of Encik Ng Kim Keong as Chief Operating Officer, Effective September 30, 2026	CI
30/09	TSR Capital Berhad Announces Resignation of Encik Ng Kim Keong as Executive Director, Effective September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	48.85	32.27	34.02	47.1	35.76	40.12
Change	-	-33.93%	5.41%	38.46%	-24.07%	12.2%
Enterprise Value (EV) ¹	84.79	59.52	76.2	76.2	84.56	131.3
Change	-	-29.8%	28.02%	-0%	10.97%	55.26%
P/E	-1.3x	-11x	24.8x	4.32x	11.5x	-12.5x
PBR	0.35x	0.24x	0.25x	0.32x	0.24x	0.27x
PEG	-	0.1x	-0x	0x	-0.2x	0x
Capitalization / Revenue	0.69x	0.74x	0.64x	0.62x	0.29x	0.24x
EV / Revenue	1.2x	1.36x	1.44x	1x	0.68x	0.78x
EV / EBITDA	-2.51x	-7.37x	-14.8x	8.56x	5.23x	11.7x
EV / EBIT	-2.23x	-5.6x	-10.1x	11.4x	7.78x	-81.6x
EV / FCF	-10.3x	18.7x	-2.04x	5.76x	-10.2x	-11.5x
FCF Yield	-9.7%	5.34%	-49.1%	17.4%	-9.77%	-8.73%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.2152	-0.0168	0.007858	0.0626	0.0178	-0.0183
Distribution rate	-	-	-	-	-	-
Net sales ¹	70.68	43.71	53.05	76.31	123.7	169
EBITDA ¹	-33.84	-8.076	-5.16	8.906	16.18	11.26
EBIT ¹	-38	-10.63	-7.567	6.686	10.86	-1.609
Net income ¹	-37.55	-2.93	1.371	10.92	3.113	-3.199
Net Debt ¹	35.95	27.25	42.18	29.1	48.8	91.17
Reference price ²	0.2800	0.1850	0.1950	0.2700	0.2050	0.2300
Nbr of stocks (in thousands)	174,450	174,450	174,450	174,450	174,450	174,450
Announcement Date	29/10/21	28/10/22	31/10/23	30/10/24	30/10/25	28/10/26

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.($)
TSR CAPITAL	-	-	-	-	9.05M
QUANTA SERVICES, INC.	39.62x	1.96x	18.45x	0.09%	76.7B
VINCI	12.52x	1.06x	5.85x	4.65%	70.24B
LARSEN & TOUBRO LIMITED	26.91x	2.04x	20.64x	1.1%	58.85B
FERROVIAL N.V.	53.45x	4.22x	26.37x	1.84%	41.76B
COMFORT SYSTEMS USA, INC.	19.05x	2.28x	12.67x	0.34%	33.7B
HOCHTIEF AG	23.9x	0.59x	9.79x	2.6%	29.25B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.9x	0.37x	6.97x	4.82%	28.8B
EMCOR GROUP, INC.	17.24x	1.2x	10.79x	0.25%	26.06B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.19x	0.38x	5.99x	3.01%	25.35B
Average	24.31x	1.57x	13.06x	2.08%	39.07B
Weighted average by Cap.	26.12x	1.71x	14.05x	2.01%