Valuation Jade Marvel Group

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-10-29 am EDT			5-day change	1st Jan Change
0.2200 ^MYR	0.00%		0.00%	+10.00%

Aug. 24	Xin Synergy Group Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
May. 29	Xin Synergy Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	136.9	257.6	134.9	79.85	128	105.3
Change	-	88.14%	-47.65%	-40.79%	60.29%	-17.71%
Enterprise Value (EV) ¹	144.4	246.5	149.1	65.75	101	92.41
Change	-	70.68%	-39.54%	-55.89%	53.63%	-8.52%
P/E	34x	33.1x	-2.43x	-8.39x	-72.5x	-15.4x
PBR	1.52x	1.97x	0.71x	0.41x	0.54x	0.51x
PEG	-	0.6x	0x	0.1x	0.9x	-0x
Capitalization / Revenue	5.97x	8.53x	5.63x	1.13x	5.15x	7.4x
EV / Revenue	6.3x	8.16x	6.23x	0.93x	4.07x	6.49x
EV / EBITDA	25.6x	51.9x	-5.29x	-2.83x	-49.2x	-57.9x
EV / EBIT	28.4x	59x	-5.2x	-2.81x	-47.5x	-54.6x
EV / FCF	-14.8x	-10.6x	-4.16x	-10x	51.8x	-4.01x
FCF Yield	-6.76%	-9.48%	-24%	-9.96%	1.93%	-25%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0159	0.0242	-0.1277	-0.0209	-0.003518	-0.012
Distribution rate	-	-	-	-	-	-
Net sales ¹	22.92	30.21	23.94	70.58	24.84	14.24
EBITDA ¹	5.647	4.746	-28.18	-23.2	-2.053	-1.596
EBIT ¹	5.085	4.181	-28.69	-23.36	-2.126	-1.694
Net income ¹	4.036	7.05	-48.43	-9.208	-1.667	-6.131
Net Debt ¹	7.516	-11.08	14.2	-14.1	-26.97	-12.91
Reference price ²	0.5400	0.8000	0.3100	0.1750	0.2550	0.1850
Nbr of stocks (in thousands)	253,569	322,021	435,027	456,269	501,896	569,287
Announcement Date	8/30/21	7/29/22	7/31/23	7/31/24	7/31/25	7/31/26

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.($)
JADE MARVEL GROUP	-	-	-	-	30.85M
HOLCIM LTD	19.3x	2.6x	10.27x	2.69%	46.75B
MARTIN MARIETTA MATERIALS, INC.	36.16x	6.34x	19.26x	0.65%	37.95B
VULCAN MATERIALS COMPANY	32.29x	4.92x	16.72x	0.74%	36.32B
ULTRATECH CEMENT LIMITED	34.39x	3.39x	18.07x	1.13%	34.52B
HEIDELBERG MATERIALS AG	11.96x	1.43x	6.68x	2.57%	29.61B
AMRIZE AG	16.98x	2.11x	8.56x	1.06%	22.6B
GRASIM INDUSTRIES LIMITED	67.65x	4.19x	64.98x	0.34%	20.89B
CHINA JUSHI CO., LTD.	14.21x	4.63x	9.34x	2.78%	17.46B
DANGOTE CEMENT PLC	16.96x	4.57x	8.99x	4.42%	17.68B
Average	27.77x	3.80x	18.09x	1.82%	26.38B
Weighted average by Cap.	27.80x	3.78x	17.11x	1.71%