|
Delayed
BURSA MALAYSIA
03:47:37 13/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 1.180 MYR | -0.84% |
|
0.00% | -3.28% |
| 07-20 | TSH Resources Releases June Production Report | MT |
| 07-17 | TSH Resources Berhad Reports Production Results for the Month, Quarter and Year to Date Ended June 30, 2026 | CI |
Company Valuation: TSH Resources
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,491 | 1,477 | 1,346 | 1,709 | 1,548 | 1,477 | - | - |
| Change | - | -0.93% | -8.88% | 26.98% | -9.41% | -4.57% | - | - |
| Enterprise Value (EV) 1 | 2,325 | 1,662 | 1,398 | 1,703 | 1,445 | 1,222 | 1,084 | 938.7 |
| Change | - | -28.5% | -15.92% | 21.87% | -15.18% | -15.39% | -11.35% | -13.38% |
| P/E | 8.82x | 3.23x | 14.2x | 12.3x | 8.75x | 10.4x | 10x | 9.78x |
| PBR | 0.91x | 0.78x | 0.66x | 0.86x | 0.84x | 0.73x | 0.7x | 0.7x |
| PEG | - | 0x | -0.2x | 0.3x | 0.2x | -0.6x | 2.81x | 3.66x |
| Capitalization / Revenue | 1.25x | 1.13x | 1.26x | 1.68x | 1.46x | 1.42x | 1.39x | 1.38x |
| EV / Revenue | 1.96x | 1.27x | 1.31x | 1.67x | 1.36x | 1.18x | 1.02x | 0.88x |
| EV / EBITDA | 6.38x | 4.88x | 4.74x | 4.83x | 3.58x | 3.62x | 3.25x | 2.72x |
| EV / EBIT | 9.19x | 6.96x | 7.23x | 7.6x | 4.92x | 5.32x | 4.55x | 3.96x |
| EV / FCF | 6.67x | 11.5x | 8.31x | 9.14x | 5.81x | 5.22x | 4.87x | 4.05x |
| FCF Yield | 15% | 8.69% | 12% | 10.9% | 17.2% | 19.2% | 20.5% | 24.7% |
| Dividend per Share 2 | - | 0.105 | 0.025 | 0.025 | 0.05 | 0.0418 | 0.0422 | 0.0492 |
| Rate of return | - | 9.81% | 2.56% | 2% | 4.1% | 3.51% | 3.55% | 4.13% |
| EPS 2 | 0.1225 | 0.3315 | 0.0688 | 0.1019 | 0.1395 | 0.1144 | 0.1185 | 0.1217 |
| Distribution rate | - | 31.7% | 36.3% | 24.5% | 35.8% | 36.5% | 35.6% | 40.4% |
| Net sales 1 | 1,189 | 1,308 | 1,067 | 1,020 | 1,062 | 1,039 | 1,061 | 1,070 |
| EBITDA 1 | 364.1 | 341 | 294.6 | 352.4 | 403.2 | 338 | 333.3 | 345.4 |
| EBIT 1 | 253 | 239 | 193.4 | 224.2 | 293.9 | 229.8 | 238.3 | 237.1 |
| Net income 1 | 169 | 457.5 | 94.96 | 140.5 | 182.9 | 147.9 | 152 | 158 |
| Net Debt 1 | 834.2 | 185.5 | 51.98 | -5.421 | -103.2 | -254.8 | -393.6 | -538.6 |
| Reference price 2 | 1.080 | 1.070 | 0.975 | 1.250 | 1.220 | 1.190 | 1.190 | 1.190 |
| Nbr of stocks (in thousands) | 1,380,174 | 1,380,174 | 1,380,174 | 1,367,007 | 1,268,857 | 1,241,415 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 27/02/25 | 25/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.49x | 1.19x | 3.65x | 3.48% | 364M | |
| 32.2x | 1.01x | 11.13x | 0.82% | 13.58B | |
| 9.05x | 1.14x | 9.29x | 4.62% | 5.4B | |
| 30.69x | 1.9x | 14.54x | 1.3% | 3.57B | |
| 12.45x | 1.36x | 6.45x | 2.01% | 2.7B | |
| 13.75x | 0.77x | 8.61x | - | 1.76B | |
| 53.72x | 0.82x | 12.14x | 1.54% | 1.5B | |
| 31.18x | 0.74x | 6.79x | 0.48% | 1.45B | |
| Average | 24.19x | 1.11x | 9.08x | 2.03% | 3.79B | |
| Weighted average by Cap. | 25.83x | 1.13x | 10.39x | 1.76% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9059 Stock
- Valuation TSH Resources
Select your edition
All financial news and data tailored to specific country editions
