T

TSA Group Bhd
KLSE:TSA

Watchlist Manager
TSA Group Bhd
KLSE:TSA
Watchlist
Price: 1.55 MYR 106.67%
Market Cap: 479.4m MYR

Relative Value

The Relative Value of one TSA stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.55 MYR, TSA Group Bhd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TSA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
0.7
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
15.5
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.7
vs History
12
vs Industry
Median 3Y
0
Median 5Y
0
Industry
14.7
vs History
0
vs Industry
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
0.9
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.4
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9.2
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.2
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9.8
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
11.4
vs History
0
vs Industry
Median 3Y
1.1
Median 5Y
1.1
Industry
0.9

Multiples Across Competitors

TSA Competitors Multiples
TSA Group Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
TSA Group Bhd
KLSE:TSA
479.4m MYR 1.7 22.4 13.1 14.3
JP
Itochu Corp
TSE:8001
15.6T JPY 1.1 16.5 15.9 26.1
JP
Mitsubishi Corp
TSE:8058
14.2T JPY 0.8 20.6 24.8 53.1
JP
Mitsui & Co Ltd
TSE:8031
13.8T JPY 1 15.1 21.3 36.3
US
United Rentals Inc
NYSE:URI
56.2B USD 3.5 22.2 9.6 17
US
W W Grainger Inc
NYSE:GWW
47.8B USD 2.7 27.7 18.1 19.9
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.7 28.1 18.3 20.2
JP
Marubeni Corp
TSE:8002
7.5T JPY 0.9 13.2 15.5 24.3
US
Fastenal Co
NASDAQ:FAST
46.6B USD 5.8 38 25.9 28.7
US
Ferguson Enterprises Inc
NYSE:FERG
43.5B USD 1.4 22.2 15.2 17.4
JP
Sumitomo Corp
TSE:8053
6.8T JPY 0.9 11.2 14.5 22.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
T
TSA Group Bhd
KLSE:TSA
Average EV/EBITDA: 17.5
13.1
N/A N/A
JP
Itochu Corp
TSE:8001
15.9
5%
3.2
JP
Mitsubishi Corp
TSE:8058
24.8
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.3
4%
5.3
US
United Rentals Inc
NYSE:URI
9.6
7%
1.4
US
W W Grainger Inc
NYSE:GWW
18.1
6%
3
US
W
WW Grainger Inc
XMUN:GWW
18.3
6%
3.1
JP
Marubeni Corp
TSE:8002
15.5
0%
N/A
US
Fastenal Co
NASDAQ:FAST
25.9
10%
2.6
US
Ferguson Enterprises Inc
NYSE:FERG
15.2
8%
1.9
JP
Sumitomo Corp
TSE:8053
14.5
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
T
TSA Group Bhd
KLSE:TSA
Average EV/EBIT: 25.5
14.3
N/A N/A
JP
Itochu Corp
TSE:8001
26.1
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.1
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.3
N/A N/A
US
United Rentals Inc
NYSE:URI
17
6%
2.8
US
W W Grainger Inc
NYSE:GWW
19.9
6%
3.3
US
W
WW Grainger Inc
XMUN:GWW
20.2
6%
3.4
JP
Marubeni Corp
TSE:8002
24.3
N/A N/A
US
Fastenal Co
NASDAQ:FAST
28.7
11%
2.6
US
Ferguson Enterprises Inc
NYSE:FERG
17.4
10%
1.7
JP
Sumitomo Corp
TSE:8053
22.9
N/A N/A