Valuation Jade Marvel Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 09:59:59 28/07/2026 BST			5-day change	1st Jan Change
0.2100 ^MYR	+5.00%		+10.53%	+5.00%

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	2020	2021	2022	2023	2024	2025
Market Cap ¹	101.4	136.9	257.6	134.9	79.85	128
Change	-	35%	88.14%	-47.65%	-40.79%	60.29%
Enterprise Value (EV) ¹	105.1	144.4	246.5	149.1	65.75	101
Change	-	37.4%	70.68%	-39.54%	-55.89%	53.63%
P/E	-14.2x	34x	33.1x	-2.43x	-8.39x	-72.5x
PBR	1.18x	1.52x	1.97x	0.71x	0.41x	0.54x
PEG	-	-0x	0.6x	0x	0.1x	0.9x
Capitalization / Revenue	7.6x	5.97x	8.53x	5.63x	1.13x	5.15x
EV / Revenue	7.87x	6.3x	8.16x	6.23x	0.93x	4.07x
EV / EBITDA	-17.7x	25.6x	51.9x	-5.29x	-2.83x	-49.2x
EV / EBIT	-16.2x	28.4x	59x	-5.2x	-2.81x	-47.5x
EV / FCF	37.8x	-14.8x	-10.6x	-4.16x	-10x	51.2x
FCF Yield	2.65%	-6.76%	-9.48%	-24%	-9.96%	1.95%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0281	0.0159	0.0242	-0.1277	-0.0209	-0.003518
Distribution rate	-	-	-	-	-	-
Net sales ¹	13.35	22.92	30.21	23.94	70.58	24.84
EBITDA ¹	-5.929	5.647	4.746	-28.18	-23.2	-2.053
EBIT ¹	-6.496	5.085	4.181	-28.69	-23.36	-2.126
Net income ¹	-7.129	4.036	7.05	-48.43	-9.208	-1.667
Net Debt ¹	3.698	7.516	-11.08	14.2	-14.1	-26.97
Reference price ²	0.4000	0.5400	0.8000	0.3100	0.1750	0.2550
Nbr of stocks (in thousands)	253,569	253,569	322,021	435,027	456,269	501,896
Announcement Date	21/08/20	30/08/21	29/07/22	31/07/23	31/07/24	31/07/25

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.($)
JADE MARVEL GROUP	-	-	-	-	27.86M
VULCAN MATERIALS COMPANY	31.3x	4.96x	16.45x	0.74%	36.91B
ULTRATECH CEMENT LIMITED	35.66x	3.67x	18.81x	0.94%	36.44B
MARTIN MARIETTA MATERIALS, INC.	30.2x	5.45x	16.03x	0.6%	34.35B
HEIDELBERG MATERIALS AG	13.2x	1.57x	7.22x	2.3%	33.74B
AMRIZE AG	18.9x	2.5x	9.57x	1.28%	27.66B
CHINA JUSHI CO., LTD.	23.5x	6.87x	14.91x	1.86%	24.07B
GRASIM INDUSTRIES LIMITED	82.19x	4.48x	84.13x	0.32%	22.01B
CEMEX, S.A.B. DE C.V.	11.85x	1.32x	6.5x	0.82%	17.74B
AMBUJA CEMENTS	37.33x	2.37x	14.59x	0.48%	11.16B
Average	31.57x	3.69x	20.91x	1.04%	24.41B
Weighted average by Cap.	30.57x	3.85x	19.83x	1.09%