Valuation JAG

Stocks

Market Closed - BURSA MALAYSIA 04:50:03 2026-10-28 EDT			5-day change	1st Jan Change
0.3750 ^MYR	0.00%		0.00%	+25.00%

10-14	JAG to Subscribe to 60 Million Shares in Australia's Metal Bank	MT
09-01	Cjag Berhad Announces Cessation of Mr. Hong Cheong Liang as Independent and Non Executive Member of Nomination and Remuneration Committee, Effective 01 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	144.9	210	211.9	184.5	241.4	210.6
Change	-	44.88%	0.94%	-12.97%	30.89%	-12.77%
Enterprise Value (EV) ¹	151.3	199.9	212.4	233.9	293.1	267.7
Change	-	32.12%	6.23%	10.1%	25.34%	-8.68%
P/E	13.5x	10.6x	22.1x	161x	51.6x	-24.2x
PBR	0.82x	0.95x	1x	0.88x	1.13x	1.04x
PEG	-	0.2x	-0.4x	-1.8x	0x	0x
Capitalization / Revenue	0.91x	0.94x	0.83x	0.91x	1.05x	0.9x
EV / Revenue	0.95x	0.89x	0.84x	1.15x	1.27x	1.14x
EV / EBITDA	8.7x	6.04x	9.89x	17.8x	12.8x	35.1x
EV / EBIT	11.7x	7.11x	13.1x	34x	19.6x	-2,220x
EV / FCF	-18.9x	15.9x	28x	213x	-84x	14.2x
FCF Yield	-5.29%	6.29%	3.57%	0.47%	-1.19%	7.04%
Dividend per Share ²	-	0.0042	-	-	-	-
Rate of return	-	1.5%	-	-	-	-
EPS ²	0.0167	0.0264	0.0134	0.001556	0.006399	-0.0124
Distribution rate	-	15.9%	-	-	-	-
Net sales ¹	159	224	254.1	203	230.6	234.1
EBITDA ¹	17.4	33.12	21.47	13.14	22.87	7.616
EBIT ¹	12.98	28.13	16.17	6.873	14.96	-0.1206
Net income ¹	9.164	19.14	9.629	1.17	5.895	-8.834
Net Debt ¹	6.406	-10.03	0.4543	49.41	51.69	57.1
Reference price ²	0.2250	0.2792	0.2958	0.2500	0.3300	0.3000
Nbr of stocks (in thousands)	644,142	752,142	716,448	737,813	731,620	701,971
Announcement Date	4/19/21	4/27/22	4/28/23	4/30/24	4/30/25	4/28/26

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.($)
JAG	-	-	-	-	64.18M
WASTE MANAGEMENT, INC.	29.45x	4.42x	14.24x	1.58%	94.26B
REPUBLIC SERVICES, INC.	32.51x	4.96x	15.47x	1.08%	72.16B
WASTE CONNECTIONS, INC.	39.01x	5.41x	16.33x	0.78%	45.52B
VERALTO CORPORATION	25.13x	4.44x	17.38x	0.5%	25.16B
GFL ENVIRONMENTAL INC.	-76.48x	4.78x	15.55x	0.12%	19.64B
CLEAN HARBORS, INC.	31.15x	2.86x	13.32x	-.--%	16.52B
DONALDSON COMPANY, INC.	19.82x	2.61x	13.09x	1.51%	9.9B
TETRA TECH, INC.	22.72x	-	-	0.62%	9.44B
CASELLA WASTE SYSTEMS, INC.	1838.53x	3.45x	15.13x	-.--%	5.96B
Average	217.98x	4.12x	15.06x	0.69%	29.86B
Weighted average by Cap.	60.01x	4.57x	15.17x	1%