TSA Group Berhad Ratios and Metrics

Market cap in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '25 Dec 4, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	235	235	-	-	-	-
Enterprise Value	245	243	-	-	-	-
Last Close Price	0.76	0.73	-	-	-	-
PE Ratio	14.13	13.45	-	-	-	-
PS Ratio	0.87	0.81	-	-	-	-
PB Ratio	1.25	1.27	-	-	-	-
P/TBV Ratio	1.30	1.29	-	-	-	-
P/FCF Ratio	7.19	11.93	-	-	-	-
P/OCF Ratio	6.61	11.24	-	-	-	-
EV/Sales Ratio	0.91	0.84	-	-	-	-
EV/EBITDA Ratio	7.29	8.55	-	-	-	-
EV/EBIT Ratio	8.26	9.15	-	-	-	-
EV/FCF Ratio	7.49	12.34	-	-	-	-
Debt / Equity Ratio	0.37	0.40	0.44	0.44	0.56	0.47
Debt / EBITDA Ratio	2.05	2.45	1.92	1.37	1.22	2.06
Debt / FCF Ratio	2.11	3.76	3.13	2.60	4.82	2.24
Asset Turnover	0.95	1.16	1.43	1.42	1.29	-
Inventory Turnover	2.46	3.47	3.81	3.43	3.04	-
Quick Ratio	1.82	1.71	1.45	1.19	1.03	1.19
Current Ratio	2.88	2.73	2.48	2.43	1.77	2.13
Return on Equity (ROE)	8.71%	10.79%	11.68%	29.59%	32.77%	-
Return on Assets (ROA)	6.49%	6.64%	7.96%	11.23%	14.47%	-
Return on Capital (ROIC)	7.03%	7.15%	8.77%	13.75%	18.27%	-
Return on Capital Employed (ROCE)	14.60%	13.60%	19.00%	27.80%	42.80%	19.90%
Earnings Yield	7.08%	7.44%	-	-	-	-
FCF Yield	13.92%	8.38%	-	-	-	-
Dividend Yield	2.63%	8.23%	-	-	-	-
Payout Ratio	151.63%	90.05%	153.12%	128.10%	6.06%	277.88%
Buyback Yield / Dilution	31.75%	-30.33%	-4538.57%	-0.02%	-	-
Total Shareholder Return	34.35%	-22.10%	-4538.57%	-0.02%	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.