Valuation Jaycorp

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-08-26 EDT			5-day change	1st Jan Change
0.2300 ^MYR	-2.13%		0.00%	-25.81%

06-29	Jaycorp Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended April 30, 2026	CI
04-29	Jaycorp Berhad entered into a share sale agreement to acquire remaining 40% stake in Jaycorp Green Energy Sdn Bhd from Microban (M) Sdn Bhd for MYR 15 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2020	2021	2022	2023	2024	2025
Market Cap ¹	130.2	220.4	181.4	188.1	197.5	125
Change	-	69.25%	-17.68%	3.7%	5%	-36.73%
Enterprise Value (EV) ¹	103.2	182.6	138.3	115.7	123.2	67.66
Change	-	76.85%	-24.26%	-16.32%	6.46%	-45.07%
P/E	7.48x	7.43x	8.45x	9.34x	14x	92.2x
PBR	0.79x	1.24x	0.97x	0.98x	1.04x	0.69x
PEG	-	0.1x	-0.3x	-1.52x	-0.5x	-1x
Capitalization / Revenue	0.42x	0.62x	0.73x	0.97x	1.02x	0.76x
EV / Revenue	0.33x	0.52x	0.56x	0.6x	0.63x	0.41x
EV / EBITDA	2.83x	3.83x	3.18x	3.26x	4.55x	5.77x
EV / EBIT	3.7x	4.68x	4.22x	4.48x	6.34x	15.9x
EV / FCF	4.56x	7.3x	-47.9x	1.82x	7.36x	109x
FCF Yield	21.9%	13.7%	-2.09%	54.8%	13.6%	0.91%
Dividend per Share ²	0.05	0.0525	0.06	0.06	0.04	0.015
Rate of return	10.4%	6.4%	8.89%	8.57%	5.44%	3.23%
EPS ²	0.0645	0.1103	0.0799	0.0749	0.0526	0.005045
Distribution rate	77.5%	47.6%	75.1%	80.1%	76%	297%
Net sales ¹	309.3	353	246.8	194	194.4	163.7
EBITDA ¹	36.54	47.64	43.42	35.46	27.09	11.74
EBIT ¹	27.91	38.98	32.77	25.81	19.43	4.255
Net income ¹	17.4	29.71	21.46	20.14	14.14	1.356
Net Debt ¹	-26.97	-37.8	-43.12	-72.41	-74.34	-57.3
Reference price ²	0.4825	0.8200	0.6750	0.7000	0.7350	0.4650
Nbr of stocks (in thousands)	269,837	268,733	268,733	268,733	268,733	268,733
Announcement Date	11/17/20	11/17/21	11/21/22	11/21/23	11/20/24	11/20/25

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.($)
JAYCORP	-	-	-	-	15.49M
SOMNIGROUP INTERNATIONAL INC.	22.34x	2.32x	12.72x	1.06%	13.48B
JASON FURNITURE (HANGZHOU) CO.,LTD.	10.18x	0.89x	6.06x	5.98%	3.03B
HYUNDAI G.F. HOLDINGS CO., LTD.	5.7x	0.34x	4.76x	3.6%	1.52B
MOTOMOTION CHINA CORPORATION	10.04x	1.91x	6.49x	1.92%	1.47B
LA-Z-BOY INCORPORATED	15.87x	-	-	-	1.28B
DE RUCCI HEALTHY SLEEP CO., LTD.	15.44x	-	-	8.82%	1.26B
SUOFEIYA HOME COLLECTION CO., LTD.	9.51x	0.98x	5.31x	7.75%	1.17B
Average	12.72x	1.29x	7.07x	4.86%	2.9B
Weighted average by Cap.	17.51x	1.86x	10.30x	2.78%