Valuation TSR Capital

Stocks

Delayed BURSA MALAYSIA Other stock markets 12:50:02 21/07/2026 +04			5-day change	1st Jan Change
0.2200 ^MYR	0.00%		0.00%	-15.38%

07-15	Malaysian Shares Snap Winning Streak on Renewed Regional Tensions; CPE Technology Jumps 11%	MT
07-15	TSR Capital's Unit Secures MYR130 Million Earthworks Contract	MT

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	-	-	-	-	9.38M
QUANTA SERVICES, INC.	64.2x	2.78x	27.14x	0.07%	88.29B
VINCI	13.1x	1.06x	5.82x	4.48%	71.51B
COMFORT SYSTEMS USA, INC.	35.67x	4.49x	24.38x	0.19%	57.14B
LARSEN & TOUBRO LIMITED	25.26x	1.93x	18.78x	1.23%	55.19B
FERROVIAL N.V.	54.4x	4.54x	29.01x	1.69%	44.52B
HOCHTIEF AG	31.32x	0.74x	12.41x	2.01%	37.04B
EMCOR GROUP, INC.	25.35x	1.64x	15.83x	0.19%	31.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.7x	0.51x	8.06x	2.32%	32.48B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.77x	0.3x	5.79x	5.98%	28.33B
Average	31.08x	2.00x	16.36x	2.02%	44.59B
Weighted average by Cap.	34.50x	2.22x	17.75x	1.81%