|
Market Closed -
BURSA MALAYSIA
12:50:08 06/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 0.1850 MYR | 0.00% |
|
-2.63% | -7.50% |
Company Valuation: Jade Marvel Group
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 | 30/08/21 | 29/07/22 | 31/07/23 | 31/07/24 | 31/07/25 | 31/07/26 |
1MYR in Million2MYR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 25.77M | |
| 14.52x | 1.72x | 8.37x | 1.9% | 54.99B | |
| 17.88x | 2.45x | 9.69x | 2.89% | 43.22B | |
| 33.99x | 5.87x | 17.51x | 0.71% | 34.48B | |
| 32.51x | 3.37x | 17.28x | 0.97% | 33.14B | |
| 27.68x | 4.34x | 14.56x | 0.85% | 31.82B | |
| 11.58x | 1.39x | 6.47x | 2.66% | 28.65B | |
| 20.21x | 6.3x | 12.42x | 2.15% | 23.33B | |
| 67.98x | 4.25x | 65.8x | 0.34% | 20.93B | |
| 14.97x | 1.9x | 7.67x | 1.45% | 20.18B | |
| Average | 26.81x | 3.51x | 17.75x | 1.55% | 29.08B | |
| Weighted average by Cap. | 24.87x | 3.33x | 15.57x | 1.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 7043 Stock
- Valuation Jade Marvel Group
Select your edition
All financial news and data tailored to specific country editions
