Valuation Jade Marvel Group

Stocks

Market Closed - BURSA MALAYSIA 16:50:01 29/10/2026 HKT			5-day change	1st Jan Change
0.2200 ^MYR	-.--%		-.--%	+10.00%

08-24	Xin Synergy Group Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-29	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	30/8/21	29/7/22	31/7/23	31/7/24	31/7/25	31/7/26

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	-	-	-	-	30.87M
HOLCIM LTD	19.06x	2.57x	10.18x	2.73%	46.3B
MARTIN MARIETTA MATERIALS, INC.	37.49x	6.4x	19.42x	0.64%	38.38B
VULCAN MATERIALS COMPANY	32.42x	4.97x	16.65x	0.73%	36.1B
ULTRATECH CEMENT LIMITED	33.99x	3.36x	17.87x	1.14%	34.22B
HEIDELBERG MATERIALS AG	11.9x	1.42x	6.65x	2.58%	29.47B
AMRIZE AG	17.94x	2.07x	8.29x	1.16%	21.88B
GRASIM INDUSTRIES LIMITED	68.77x	4.26x	66.01x	0.34%	21.3B
DANGOTE CEMENT PLC	16.96x	4.57x	8.99x	4.42%	17.68B
CHINA JUSHI CO., LTD.	13.42x	4.38x	8.84x	2.95%	16.5B
Average	27.99x	3.78x	18.10x	1.85%	26.18B
Weighted average by Cap.	28.20x	3.78x	17.25x	1.73%