|
Market Closed -
BURSA MALAYSIA
02:20:01 13/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 0.2150 MYR | +2.38% |
|
0.00% | +7.50% |
Company Valuation: Jade Marvel Group
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 136.9 | 257.6 | 134.9 | 79.85 | 128 | 105.3 |
| Change | - | 88.14% | -47.65% | -40.79% | 60.29% | -17.71% |
| Enterprise Value (EV) 1 | 144.4 | 246.5 | 149.1 | 65.75 | 101 | 92.41 |
| Change | - | 70.68% | -39.54% | -55.89% | 53.63% | -8.52% |
| P/E | 34x | 33.1x | -2.43x | -8.39x | -72.5x | -15.4x |
| PBR | 1.52x | 1.97x | 0.71x | 0.41x | 0.54x | 0.51x |
| PEG | - | 0.6x | 0x | 0.1x | 0.9x | -0x |
| Capitalization / Revenue | 5.97x | 8.53x | 5.63x | 1.13x | 5.15x | 7.4x |
| EV / Revenue | 6.3x | 8.16x | 6.23x | 0.93x | 4.07x | 6.49x |
| EV / EBITDA | 25.6x | 51.9x | -5.29x | -2.83x | -49.2x | -57.9x |
| EV / EBIT | 28.4x | 59x | -5.2x | -2.81x | -47.5x | -54.6x |
| EV / FCF | -14.8x | -10.6x | -4.16x | -10x | 51.8x | -4.01x |
| FCF Yield | -6.76% | -9.48% | -24% | -9.96% | 1.93% | -25% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.0159 | 0.0242 | -0.1277 | -0.0209 | -0.003518 | -0.012 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 22.92 | 30.21 | 23.94 | 70.58 | 24.84 | 14.24 |
| EBITDA 1 | 5.647 | 4.746 | -28.18 | -23.2 | -2.053 | -1.596 |
| EBIT 1 | 5.085 | 4.181 | -28.69 | -23.36 | -2.126 | -1.694 |
| Net income 1 | 4.036 | 7.05 | -48.43 | -9.208 | -1.667 | -6.131 |
| Net Debt 1 | 7.516 | -11.08 | 14.2 | -14.1 | -26.97 | -12.91 |
| Reference price 2 | 0.5400 | 0.8000 | 0.3100 | 0.1750 | 0.2550 | 0.1850 |
| Nbr of stocks (in thousands) | 2,53,569 | 3,22,021 | 4,35,027 | 4,56,269 | 5,01,896 | 5,69,287 |
| Announcement Date | 30/08/21 | 29/07/22 | 31/07/23 | 31/07/24 | 31/07/25 | 31/07/26 |
1MYR in Million2MYR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 3Cr | |
| 18.78x | 2.08x | 10.39x | 1.65% | 6.2TCr | |
| 20.61x | 2.76x | 10.9x | 2.52% | 4.92TCr | |
| 37.24x | 3.66x | 19.48x | 1.04% | 3.78TCr | |
| 40.72x | 6.25x | 19.54x | 0.66% | 3.65TCr | |
| 32.21x | 4.95x | 16.57x | 0.73% | 3.58TCr | |
| 13.81x | 1.64x | 7.62x | 2.2% | 3.43TCr | |
| 18.17x | 2.08x | 8.56x | 1.16% | 2.19TCr | |
| 69.99x | 4.31x | 69.23x | 0.33% | 2.18TCr | |
| 17.55x | 4.73x | 9.3x | 4.27% | 1.83TCr | |
| Average | 29.90x | 3.61x | 19.07x | 1.62% | 3TCr | |
| Weighted average by Cap. | 28.16x | 3.43x | 16.86x | 1.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 7043 Stock
- Valuation Jade Marvel Group
Select your edition
All financial news and data tailored to specific country editions
