Valuation Tiong Nam Logistics Holdings

Stocks

Market Closed - BURSA MALAYSIA 02:20:01 29/10/2026 pm IST			5-day change	1st Jan Change
0.7800 ^MYR	-0.64%		-0.64%	-1.27%

24/08	Tiong Nam Logistics Holdings Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
24/08	Tranche Update on Tiong Nam Logistics Holdings Berhad's Equity Buyback Plan announced on October 30, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	436.9	372.7	372.7	398.4	368.8	403.1
Change	-	-14.71%	-0%	6.9%	-7.42%	9.29%
Enterprise Value (EV) ¹	1,484	1,435	1,754	2,066	2,244	2,393
Change	-	-3.29%	22.24%	17.78%	8.59%	6.67%
P/E	35.2x	71.8x	13.4x	6.96x	8.51x	12x
PBR	0.55x	0.47x	0.42x	0.42x	0.35x	0.37x
PEG	-	-1.2x	0x	0x	-0.3x	-0.5x
Capitalization / Revenue	0.73x	0.54x	0.51x	0.53x	0.43x	0.42x
EV / Revenue	2.46x	2.08x	2.42x	2.72x	2.62x	2.48x
EV / EBITDA	14.6x	14.5x	13.8x	11.8x	14.7x	13x
EV / EBIT	22.8x	22.4x	18.7x	14.9x	19.4x	16.9x
EV / FCF	62.3x	30.8x	29.5x	-23.7x	-38.4x	35.2x
FCF Yield	1.6%	3.24%	3.39%	-4.21%	-2.6%	2.84%
Dividend per Share ²	0.01	-	-	-	-	-
Rate of return	1.18%	-	-	-	-	-
EPS ²	0.0242	0.0101	0.0542	0.1114	0.0823	0.0639
Distribution rate	41.4%	-	-	-	-	-
Net sales ¹	602.1	689.8	725.7	758.6	856.8	964.3
EBITDA ¹	101.7	98.85	127.5	174.5	152.2	184.3
EBIT ¹	65.02	64.18	93.82	138.9	115.7	141.6
Net income ¹	11.35	5.203	27.87	57.27	42.65	33.67
Net Debt ¹	1,047	1,063	1,382	1,668	1,875	1,990
Reference price ²	0.8500	0.7250	0.7250	0.7750	0.7000	0.7650
Nbr of stocks (in thousands)	5,14,050	5,14,048	5,14,045	5,14,044	5,26,892	5,26,890
Announcement Date	23/07/21	29/07/22	28/07/23	26/07/24	25/07/25	24/07/26

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.($)
TIONG NAM LOGISTICS HOLDINGS	-	-	-	-	10Cr
UNION PACIFIC CORPORATION	22.86x	7.43x	14.86x	1.88%	18TCr
CSX CORPORATION	25.31x	7.33x	15.24x	1.09%	9.58TCr
CANADIAN PACIFIC KANSAS CITY LIMITED	25.97x	8.17x	16.16x	0.79%	7.87TCr
NORFOLK SOUTHERN CORPORATION	27.42x	6.76x	15.36x	1.6%	7.59TCr
CANADIAN NATIONAL RAILWAY COMPANY	21.32x	6.86x	14.25x	2.11%	7.52TCr
OLD DOMINION FREIGHT LINE, INC.	29.39x	5.9x	17.5x	0.66%	3.59TCr
XPO, INC.	37.36x	2.65x	15.64x	-.--%	2.13TCr
JB HUNT TRANSPORT SERVICES	30.78x	1.58x	12.78x	0.82%	2.08TCr
C.H. ROBINSON WORLDWIDE, INC.	20.85x	0.87x	14.67x	1.97%	1.47TCr
Average	26.81x	5.28x	15.16x	1.21%	5.95TCr
Weighted average by Cap.	25.19x	6.72x	15.19x	1.43%