Company Valuation: Teo Seng Capital

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 217.4 218.9 469.3 651.9 569.9 472.4 - -
Change - 0.68% 114.39% 38.91% -12.59% -17.1% - -
Enterprise Value (EV) 217.4 218.9 469.3 651.9 569.9 472.4 472.4 472.4
Change - 0.68% 114.39% 38.91% -12.59% -17.1% 0% 0%
P/E - 10.1x 3.01x 3.55x 4.05x 9.88x 8.88x 9.28x
PBR 0.7x 0.65x 0.98x 1.05x 0.8x 0.64x 0.62x 0.6x
PEG - - 0x 0.2x -0.2x -0.2x 0.8x -2.18x
Capitalization / Revenue 0.41x 0.34x 0.62x 0.86x 0.77x 0.63x 0.58x 0.52x
EV / Revenue 0x 0x 0x 0x 0x 0.63x 0.58x 0.52x
EV / EBITDA 0x 0x 0x 0x - 4.47x 4.03x -
EV / EBIT 0x 0x 0x 0x 0x 7.7x 6.84x 7.93x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 0.04 0.0675 0.04 0.0165 0.02 0.017
Rate of return - - 5% 6.14% 4.1% 1.98% 2.4% 2.04%
EPS 2 - 0.0368 0.2654 0.3097 0.2409 0.0845 0.094 0.09
Distribution rate - - 15.1% 21.8% 16.6% 19.5% 21.3% 18.9%
Net sales 1 530.1 652 761 753.8 735.9 749.1 818 905.4
EBITDA 1 35.1 61.91 199.1 232.8 - 105.6 117.1 -
EBIT 1 11.14 36.16 170.5 203.6 160.9 61.35 69.1 59.6
Net income 1 3 21.64 155.8 183.4 142.1 49.45 55.1 51.8
Net Debt - - - - - - - -
Reference price 2 0.3700 0.3725 0.8000 1.1000 0.9750 0.8350 0.8350 0.8350
Nbr of stocks (in thousands) 587,703 587,703 586,672 592,669 584,501 565,806 - -
Announcement Date 16/02/22 21/02/23 20/02/24 17/02/25 10/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.88x - - 1.98% 116M
-153.18x2.02x18.17x0.15% 34.73B
-23.75x1.34x77.64x0.2% 15.78B
19.19x0.52x9.83x2.96% 11.36B
8.77x1.08x9.03x4.61% 4.77B
-10.51x0.73x26.89x-.--% 4.44B
11.06x0.29x4.21x2.36% 4.35B
-19.86x - - - 3.84B
34.07x - - 1.87% 3.57B
Average -13.81x 1.00x 24.30x 1.77% 9.22B
Weighted average by Cap. -64.92x 1.42x 28.48x 1.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Teo Seng Capital

Historical PBR trend

Valuation ratios - PBR - Teo Seng Capital

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Teo Seng Capital

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Teo Seng Capital


Year-on-year evolution of the Yield

Valuation ratios - Yield - Teo Seng Capital
  1. Stock Market
  2. Stocks
  3. 7252 Stock
  4. Valuation Teo Seng Capital