|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.240 MYR | +2.48% |
|
+1.64% | +1.64% |
| 07-17 | TSH Resources Berhad Reports Production Results for the Month, Quarter and Year to Date Ended June 30, 2026 | CI |
| 06-12 | TSH Resources Releases May Production Report | MT |
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 | 1,502 | - | - |
| Change | - | -0.93% | -8.88% | 26.98% | -9.41% | -2.96% | - | - |
| Enterprise Value (EV) 1 | 2,325 | 1,662 | 1,398 | 1,703 | 1,445 | 1,247 | 1,109 | 963.5 |
| Change | - | -28.5% | -15.92% | 21.87% | -15.18% | -13.67% | -11.13% | -13.08% |
| P/E | 8.82x | 3.23x | 14.2x | 12.3x | 8.75x | 10.4x | 10.1x | 9.94x |
| PBR | 0.91x | 0.78x | 0.66x | 0.86x | 0.84x | 0.73x | 0.71x | 0.71x |
| PEG | - | 0x | -0.2x | 0.3x | 0.2x | -0.6x | 2.86x | 8.24x |
| Capitalization / Revenue | 1.25x | 1.13x | 1.26x | 1.68x | 1.46x | 1.43x | 1.4x | 1.4x |
| EV / Revenue | 1.96x | 1.27x | 1.31x | 1.67x | 1.36x | 1.19x | 1.03x | 0.9x |
| EV / EBITDA | 6.38x | 4.88x | 4.74x | 4.83x | 3.58x | 3.69x | 3.33x | 2.79x |
| EV / EBIT | 9.19x | 6.96x | 7.23x | 7.6x | 4.92x | 5.52x | 4.75x | 4.06x |
| EV / FCF | 6.67x | 11.5x | 8.31x | 9.14x | 5.81x | 5.32x | 4.98x | 4.16x |
| FCF Yield | 15% | 8.69% | 12% | 10.9% | 17.2% | 18.8% | 20.1% | 24% |
| Dividend per Share 2 | - | 0.105 | 0.025 | 0.025 | 0.05 | 0.0412 | 0.0422 | 0.0492 |
| Rate of return | - | 9.81% | 2.56% | 2% | 4.1% | 3.41% | 3.49% | 4.07% |
| EPS 2 | 0.1225 | 0.3315 | 0.0688 | 0.1019 | 0.1395 | 0.1161 | 0.1202 | 0.1217 |
| Distribution rate | - | 31.7% | 36.3% | 24.5% | 35.8% | 35.5% | 35.1% | 40.4% |
| Net sales 1 | 1,189 | 1,308 | 1,067 | 1,020 | 1,062 | 1,049 | 1,071 | 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 | 226.1 | 233.4 | 237.1 |
| Net income 1 | 169 | 457.5 | 94.96 | 140.5 | 182.9 | 149.6 | 153.9 | 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 | 1.210 | 1.210 | 1.210 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.42x | 1.19x | 3.69x | 3.41% | 367M | |
| 34.37x | 1.02x | 11.18x | 0.8% | 13.79B | |
| 9.1x | 1.14x | 9.31x | 4.6% | 5.34B | |
| 12.77x | 1.4x | 6.62x | 1.96% | 2.75B | |
| 14.25x | 0.8x | 8.85x | - | 1.79B | |
| 28.43x | 0.73x | 9.01x | -.--% | 1.43B | |
| Average | 18.22x | 1.05x | 8.11x | 2.15% | 4.24B | |
| Weighted average by Cap. | 24.65x | 1.06x | 9.90x | 1.79% |
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
