Valuation TAS Offshore

Stocks

Market Closed - BURSA MALAYSIA 09:50:01 14/09/2026 BST			5-day change	1st Jan Change
0.4400 ^MYR	0.00%		0.00%	-23.48%

09-09	Tas Offshore Berhad Appoints Mr. Lau Choo Chin as Executive Member of Remuneration Committee, effective 09 September 2026	CI
07-23	TAS Offshore Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025
Market Cap ¹	42.14	64.68	38.46	35.77	130.6	105.5
Change	-	53.47%	-40.54%	-6.99%	265%	-19.18%
Enterprise Value (EV) ¹	54.24	65.35	17.47	23.51	134.5	100.3
Change	-	20.48%	-73.27%	34.56%	471.96%	-25.43%
P/E	-0.56x	34.3x	-25.5x	2.34x	13.5x	6.01x
PBR	0.49x	0.7x	0.43x	0.38x	1.29x	0.92x
PEG	-	-0x	0x	-0x	-0.4x	0.1x
Capitalization / Revenue	2.6x	1.85x	0.67x	0.99x	1.8x	0.73x
EV / Revenue	3.35x	1.87x	0.3x	0.65x	1.86x	0.69x
EV / EBITDA	-0.71x	7.26x	220x	1.41x	9.93x	4.53x
EV / EBIT	-0.7x	8.2x	-20.6x	1.51x	11x	4.88x
EV / FCF	3.05x	7.2x	0.77x	-8.94x	-12.7x	15x
FCF Yield	32.8%	13.9%	130%	-11.2%	-7.86%	6.65%
Dividend per Share ²	-	-	-	-	0.02	0.02
Rate of return	-	-	-	-	2.74%	3.39%
EPS ²	-0.427	0.0108	-0.008629	0.0854	0.054	0.0981
Distribution rate	-	-	-	-	37%	20.4%
Net sales ¹	16.18	34.9	57.5	36.13	72.39	145.2
EBITDA ¹	-76.29	8.996	0.0795	16.73	13.55	22.14
EBIT ¹	-77.43	7.969	-0.8464	15.56	12.21	20.57
Net income ¹	-74.91	1.887	-1.517	15.28	9.664	17.55
Net Debt ¹	12.1	0.6746	-20.99	-12.26	3.896	-5.264
Reference price ²	0.2400	0.3700	0.2200	0.2000	0.7300	0.5900
Nbr of stocks (in thousands)	175,597	174,809	174,809	178,858	178,858	178,858
Announcement Date	23/09/20	28/09/21	22/09/22	27/09/23	25/09/24	29/09/25

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.($)
TAS OFFSHORE	-	-	-	-	19.32M
CHINA CSSC HOLDINGS LIMITED	14.84x	0.87x	6.61x	2.33%	44.59B
GUANGDONG SONGFA CERAMICS CO.,LTD.	22x	3.58x	15.13x	-	29.99B
HANWHA OCEAN CO., LTD.	13.31x	1.9x	11.82x	0%	19.56B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	7.03x	0.48x	2.51x	5.26%	19.28B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	19.16x	1.37x	10.41x	0.43%	13.64B
TKMS AG & CO KGAA	40.09x	1.39x	13.47x	0.95%	6.13B
SEATRIUM LIMITED	13.5x	0.73x	7.03x	2.35%	5.73B
FINCANTIERI S.P.A.	25.59x	0.68x	8.72x	-.--%	5.16B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	11.79x	-	-	-	4.65B
Average	18.59x	1.37x	9.46x	1.62%	14.88B
Weighted average by Cap.	16.73x	1.58x	9.28x	2.02%