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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 18, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	261	229	235	-	-	-
Market Cap Growth	9.03%	-2.63%	-	-	-	-
Enterprise Value	256	239	243	-	-	-
Last Close Price	0.84	0.73	0.71	-	-	-
PE Ratio	16.27	14.25	13.45	-	-	-
PS Ratio	1.00	0.87	0.81	-	-	-
PB Ratio	1.39	1.22	1.27	-	-	-
P/TBV Ratio	1.44	1.26	1.29	-	-	-
P/FCF Ratio	11.56	10.13	11.93	-	-	-
P/OCF Ratio	9.44	8.27	11.24	-	-	-
EV/Sales Ratio	0.98	0.91	0.84	-	-	-
EV/EBITDA Ratio	8.17	8.10	8.55	-	-	-
EV/EBIT Ratio	9.47	8.83	9.15	-	-	-
EV/FCF Ratio	11.33	10.57	12.34	-	-	-
Debt / Equity Ratio	0.25	0.25	0.40	0.44	0.44	0.56
Debt / EBITDA Ratio	1.48	1.48	2.45	1.92	1.37	1.22
Debt / FCF Ratio	2.05	2.05	3.76	3.13	2.60	4.82
Net Debt / Equity Ratio	-0.04	-0.04	0.01	0.30	0.22	0.06
Net Debt / EBITDA Ratio	-0.27	-0.27	0.08	1.37	0.70	0.12
Net Debt / FCF Ratio	-0.35	-0.35	0.12	2.15	1.31	0.48
Asset Turnover	0.98	0.98	1.16	1.43	1.42	1.29
Inventory Turnover	3.03	3.03	3.47	3.81	3.43	3.04
Quick Ratio	2.41	2.41	1.71	1.45	1.19	1.03
Current Ratio	3.51	3.51	2.73	2.48	2.43	1.77
Return on Equity (ROE)	8.68%	8.68%	10.79%	11.68%	29.59%	32.77%
Return on Assets (ROA)	6.33%	6.33%	6.64%	7.96%	11.23%	14.47%
Return on Invested Capital (ROIC)	9.88%	10.12%	10.41%	11.36%	23.27%	30.81%
Return on Capital Employed (ROCE)	13.50%	13.50%	13.60%	19.00%	27.80%	42.80%
Earnings Yield	6.15%	7.02%	7.44%	-	-	-
FCF Yield	8.65%	9.88%	8.38%	-	-	-
Dividend Yield	4.73%	5.47%	8.45%	-	-	-
Payout Ratio	77.03%	78.25%	90.05%	153.12%	128.10%	6.06%
Buyback Yield / Dilution	-2.31%	-2.31%	-30.33%	-4538.57%	-0.02%	-
Total Shareholder Return	2.40%	3.16%	-21.88%	-4538.57%	-0.02%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.