Valuation JcbNext

Stocks

Market Closed - BURSA MALAYSIA 04:54:30 2026-08-17 EDT			5-day change	1st Jan Change
1.800 ^MYR	-2.17%		-1.64%	-

05-25	JcbNext Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-25	JcbNext posts Q1 profit attributable 5.26 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	187.8	182.2	169	209.9	214.1	235.8
Change	-	-2.96%	-7.25%	24.22%	2%	10.1%
Enterprise Value (EV) ¹	56.97	93.87	100.3	100.4	107	87.44
Change	-	64.77%	6.81%	0.13%	6.62%	-18.31%
P/E	29.2x	10.9x	7.17x	5.92x	4.2x	5.47x
PBR	0.58x	0.53x	0.48x	0.58x	0.54x	0.52x
PEG	-	0x	0.2x	0.1x	0.1x	-0.4x
Capitalization / Revenue	31.2x	28.7x	17.7x	19.2x	14.6x	11.6x
EV / Revenue	9.46x	14.8x	10.5x	9.2x	7.32x	4.29x
EV / EBITDA	408x	59.6x	18.2x	13.4x	15.8x	8.59x
EV / EBIT	-2,513x	61.4x	18.4x	13.5x	15.9x	8.61x
EV / FCF	103x	66.4x	28.8x	24.1x	22.1x	26x
FCF Yield	0.97%	1.51%	3.48%	4.15%	4.52%	3.85%
Dividend per Share ²	0.03	0.035	0.06	0.065	0.07	0.0725
Rate of return	2.14%	2.54%	4.69%	4.09%	4.29%	4.03%
EPS ²	0.048	0.1268	0.1785	0.2688	0.3883	0.3291
Distribution rate	62.5%	27.6%	33.6%	24.2%	18%	22%
Net sales ¹	6.021	6.354	9.531	10.91	14.62	20.37
EBITDA ¹	0.1396	1.576	5.504	7.475	6.768	10.18
EBIT ¹	-0.0227	1.53	5.462	7.447	6.746	10.16
Net income ¹	6.45	16.8	23.57	35.49	51.12	43.13
Net Debt ¹	-130.8	-88.33	-68.73	-109.5	-107.1	-148.3
Reference price ²	1.400	1.380	1.280	1.590	1.630	1.800
Nbr of stocks (in thousands)	134,120	132,030	132,030	132,030	131,371	130,985
Announcement Date	5/17/21	4/29/22	4/28/23	4/30/24	4/29/25	4/29/26

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.($)
JCBNEXT	-	-	-	-	57.89M
TENCENT HOLDINGS LIMITED	15.5x	4.13x	9.47x	1.34%	511B
NETFLIX, INC.	21.22x	6.28x	18.86x	-.--%	317B
UBER TECHNOLOGIES, INC.	22.86x	2.68x	13.66x	-.--%	153B
SK SQUARE CO., LTD.	3.2x	84.23x	2.29x	0.13%	107B
AIRBNB, INC.	33.89x	6.7x	18.85x	-.--%	106B
SPOTIFY TECHNOLOGY S.A.	34.84x	4.03x	26.66x	-.--%	101B
DOORDASH, INC.	83.27x	4.9x	23.36x	-.--%	92.17B
PROSUS N.V.	10.27x	7.76x	90.58x	0.65%	90.88B
NASPERS LIMITED	8.48x	2.73x	59.26x	0.74%	36.97B
Average	25.95x	13.71x	29.22x	0.32%	151.51B
Weighted average by Cap.	22.78x	10.52x	20.07x	0.52%