Valuation TSR Capital

Stocks

Delayed BURSA MALAYSIA 09:50:01 05/10/2026 BST			5-day change	1st Jan Change
0.2350 ^MYR	+9.30%		-2.08%	-9.62%

09-30	TSR Capital Berhad Announces Resignation of Encik Ng Kim Keong as Chief Operating Officer, Effective September 30, 2026	CI
09-30	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	2020	2021	2022	2023	2024	2025
Market Cap ¹	40.12	48.85	32.27	34.02	47.1	35.76
Change	-	21.74%	-33.93%	5.41%	38.46%	-24.07%
Enterprise Value (EV) ¹	98.42	84.79	59.52	76.2	76.2	84.56
Change	-	-13.84%	-29.8%	28.02%	-0%	10.97%
P/E	2.14x	-1.3x	-11x	24.8x	4.32x	11.5x
PBR	0.23x	0.35x	0.24x	0.25x	0.32x	0.24x
PEG	-	0x	0.1x	-0x	0x	-0.2x
Capitalization / Revenue	0.31x	0.69x	0.74x	0.64x	0.62x	0.29x
EV / Revenue	0.77x	1.2x	1.36x	1.44x	1x	0.68x
EV / EBITDA	-6.5x	-2.51x	-7.37x	-14.8x	8.56x	5.23x
EV / EBIT	-4.45x	-2.23x	-5.6x	-10.1x	11.4x	7.78x
EV / FCF	-1.97x	-10.3x	18.7x	-2.04x	5.76x	-10.2x
FCF Yield	-50.7%	-9.7%	5.34%	-49.1%	17.4%	-9.77%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.1075	-0.2152	-0.0168	0.007858	0.0626	0.0178
Distribution rate	-	-	-	-	-	-
Net sales ¹	127.8	70.68	43.71	53.05	76.31	123.7
EBITDA ¹	-15.13	-33.84	-8.076	-5.16	8.906	16.18
EBIT ¹	-22.1	-38	-10.63	-7.567	6.686	10.86
Net income ¹	18.75	-37.55	-2.93	1.371	10.92	3.113
Net Debt ¹	58.3	35.95	27.25	42.18	29.1	48.8
Reference price ²	0.2300	0.2800	0.1850	0.1950	0.2700	0.2050
Nbr of stocks (in thousands)	174,450	174,450	174,450	174,450	174,450	174,450
Announcement Date	30/10/20	29/10/21	28/10/22	31/10/23	30/10/24	30/10/25

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.($)
TSR CAPITAL	-	-	-	-	10.03M
QUANTA SERVICES, INC.	58.97x	2.72x	25.92x	0.06%	108B
VINCI	11.68x	1.01x	5.55x	5%	68.2B
COMFORT SYSTEMS USA, INC.	35.27x	4.44x	24.11x	0.19%	63.88B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.18x	1.17%	53.84B
FERROVIAL N.V.	47.94x	3.86x	24.44x	2.02%	37.03B
EMCOR GROUP, INC.	23.79x	1.62x	14.99x	0.19%	36.37B
HOCHTIEF AG	27.77x	0.69x	11.4x	2.24%	34.96B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.43x	0.42x	6.68x	2.76%	28.81B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.68x	1.89x	15.36x	2.14%	45.8B
Weighted average by Cap.	33.14x	2.18x	17.37x	1.78%