Valuation Jade Marvel Group

Stocks

Delayed BURSA MALAYSIA Other stock markets 12:21:15 05/08/2026 pm IST			5-day change	1st Jan Change
0.1750 ^MYR	+2.94%		0.00%	-10.00%

29/05	Xin Synergy Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
25/02	Xin Synergy Group Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

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

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.($)
JADE MARVEL GROUP	-	-	-	-	2.36Cr
CRH PLC	16.82x	1.98x	9.47x	1.58%	6.58TCr
ULTRATECH CEMENT LIMITED	36.17x	3.72x	19.07x	0.83%	3.73TCr
VULCAN MATERIALS COMPANY	31.63x	4.97x	16.55x	0.74%	3.69TCr
MARTIN MARIETTA MATERIALS, INC.	31.16x	5.23x	15.72x	0.62%	3.34TCr
HEIDELBERG MATERIALS AG	12.77x	1.53x	7.04x	2.38%	3.29TCr
AMRIZE AG	19.48x	2.57x	9.83x	1.25%	2.85TCr
GRASIM INDUSTRIES LIMITED	86.07x	4.5x	84.97x	0.32%	2.24TCr
CHINA JUSHI CO., LTD.	19.87x	6.14x	12.96x	2.11%	2.13TCr
CEMEX, S.A.B. DE C.V.	12.02x	1.26x	6.19x	0.86%	1.68TCr
Average	29.55x	3.54x	20.20x	1.19%	2.95TCr
Weighted average by Cap.	27.74x	3.40x	17.83x	1.23%