Valuation JAG

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-07-17 EDT			5-day change	1st Jan Change
0.3650 ^MYR	0.00%		+1.39%	+21.67%

05-26	JAG Berhad Announces Retirement of Ewe Chuan Seng as Member of the Risk Committee on May 26, 2026	CI
05-26	Jag Berhad Announces Retirement Ewe Chuan Seng as Independent Non-Executive Director on May 26, 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	-	-	-	-	62.67M
WASTE CONNECTIONS, INC.	37.15x	5.22x	15.67x	0.82%	43.68B
GFL ENVIRONMENTAL INC.	-115.48x	3.86x	12.7x	0.13%	14.29B
CASELLA WASTE SYSTEMS, INC.	612.87x	3.5x	15.12x	-.--%	6.09B
CLEANAWAY WASTE MANAGEMENT LIMITED	38.75x	1.68x	8.35x	2.85%	3.68B
ZHEFU HOLDING GROUP CO., LTD.	17.27x	-	-	-	3.42B
GRANDBLUE ENVIRONMENT CO., LTD.	10.34x	-	-	4.24%	3.52B
SECURE WASTE INFRASTRUCTURE CORP.	27.03x	3.92x	11.14x	1.8%	3.62B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	12.33x	-	-	-	2.71B
Average	80.03x	3.64x	12.60x	1.64%	9.01B
Weighted average by Cap.	50.28x	4.55x	14.42x	0.93%