Valuation Jade Marvel Group

Stocks

Delayed BURSA MALAYSIA 21:32:57 2026-08-16 EDT			5-day change	1st Jan Change
0.1700 ^MYR	-2.86%		-2.86%	-15.00%

05-29	Xin Synergy Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
02-24	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)	253,569	322,021	435,027	456,269	501,896	569,287
Announcement Date	8/30/21	7/29/22	7/31/23	7/31/24	7/31/25	7/31/26

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	-	-	-	-	24.38M
CRH PLC	16.51x	1.95x	9.36x	1.61%	64.63B
VULCAN MATERIALS COMPANY	31.29x	4.92x	16.39x	0.75%	36.54B
ULTRATECH CEMENT LIMITED	34.87x	3.59x	18.4x	0.86%	35.74B
MARTIN MARIETTA MATERIALS, INC.	32.29x	5.17x	15.66x	0.63%	32.91B
HEIDELBERG MATERIALS AG	12.78x	1.52x	6.99x	2.4%	32.85B
CHINA JUSHI CO., LTD.	24.38x	7.44x	15.52x	1.72%	26.12B
AMRIZE AG	19.29x	2.33x	9.23x	1.14%	25.51B
GRASIM INDUSTRIES LIMITED	74.31x	4.64x	70.84x	0.31%	23.04B
CEMEX, S.A.B. DE C.V.	11.5x	1.22x	5.99x	0.9%	16.11B
Average	28.58x	3.64x	18.71x	1.14%	29.35B
Weighted average by Cap.	27.14x	3.53x	16.96x	1.22%