Valuation Jade Marvel Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:59:58 29/07/26 pm AEST			5-day change	1st Jan Change
0.1800 ^MYR	-14.29%		-5.26%	-10.00%

29/05	Xin Synergy Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
25/02	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	21/8/20	30/8/21	29/7/22	31/7/23	31/7/24	31/7/25

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	-	-	-	-	29.22M
VULCAN MATERIALS COMPANY	31.73x	5.02x	16.66x	0.73%	37.42B
ULTRATECH CEMENT LIMITED	35.88x	3.69x	18.93x	0.94%	36.81B
MARTIN MARIETTA MATERIALS, INC.	30.82x	5.55x	16.32x	0.59%	35.05B
HEIDELBERG MATERIALS AG	13.22x	1.58x	7.23x	2.3%	33.86B
AMRIZE AG	19.18x	2.53x	9.69x	1.26%	28.07B
GRASIM INDUSTRIES LIMITED	82.29x	4.48x	84.23x	0.32%	22.12B
CHINA JUSHI CO., LTD.	20.94x	6.19x	13.69x	2.03%	22.04B
CEMEX, S.A.B. DE C.V.	12.44x	1.3x	6.36x	0.83%	17.42B
AMBUJA CEMENTS	36.38x	2.38x	14.63x	0.49%	11.09B
Average	31.43x	3.64x	20.86x	1.05%	24.39B
Weighted average by Cap.	30.66x	3.80x	19.87x	1.1%