Valuation JAG

Stocks

Market Closed - BURSA MALAYSIA 12:50:02 21/09/2026 +04			5-day change	1st Jan Change
0.3700 ^MYR	+1.37%		+1.37%	+23.33%

09-01	Cjag Berhad Announces Cessation of Mr. Hong Cheong Liang as Independent and Non Executive Member of Nomination and Remuneration Committee, Effective 01 September 2026	CI
09-01	Jag Berhad Appointed Puan Siti Ruzainah Binti Abd Halim as Independent and Non Executive Member of Risk Committee, Effective 01 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	144.9	210	211.9	184.5	241.4	210.6
Change	-	44.88%	0.94%	-12.97%	30.89%	-12.77%
Enterprise Value (EV) ¹	151.3	199.9	212.4	233.9	293.1	267.7
Change	-	32.12%	6.23%	10.1%	25.34%	-8.68%
P/E	13.5x	10.6x	22.1x	161x	51.6x	-24.2x
PBR	0.82x	0.95x	1x	0.88x	1.13x	1.04x
PEG	-	0.2x	-0.4x	-1.8x	0x	0x
Capitalization / Revenue	0.91x	0.94x	0.83x	0.91x	1.05x	0.9x
EV / Revenue	0.95x	0.89x	0.84x	1.15x	1.27x	1.14x
EV / EBITDA	8.7x	6.04x	9.89x	17.8x	12.8x	35.1x
EV / EBIT	11.7x	7.11x	13.1x	34x	19.6x	-2,220x
EV / FCF	-18.9x	15.9x	28x	213x	-84x	14.2x
FCF Yield	-5.29%	6.29%	3.57%	0.47%	-1.19%	7.04%
Dividend per Share ²	-	0.0042	-	-	-	-
Rate of return	-	1.5%	-	-	-	-
EPS ²	0.0167	0.0264	0.0134	0.001556	0.006399	-0.0124
Distribution rate	-	15.9%	-	-	-	-
Net sales ¹	159	224	254.1	203	230.6	234.1
EBITDA ¹	17.4	33.12	21.47	13.14	22.87	7.616
EBIT ¹	12.98	28.13	16.17	6.873	14.96	-0.1206
Net income ¹	9.164	19.14	9.629	1.17	5.895	-8.834
Net Debt ¹	6.406	-10.03	0.4543	49.41	51.69	57.1
Reference price ²	0.2250	0.2792	0.2958	0.2500	0.3300	0.3000
Nbr of stocks (in thousands)	644,142	752,142	716,448	737,813	731,620	701,971
Announcement Date	19/04/21	27/04/22	28/04/23	30/04/24	30/04/25	28/04/26

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.($)
JAG	-	-	-	-	62.9M
WASTE CONNECTIONS, INC.	33.52x	4.79x	14.4x	0.9%	39.15B
GFL ENVIRONMENTAL INC.	-63.22x	3.98x	12.92x	0.13%	15.31B
CASELLA WASTE SYSTEMS, INC.	1484.5x	3.32x	14.54x	-.--%	5.67B
CLEANAWAY WASTE MANAGEMENT LIMITED	27.81x	1.77x	8.61x	2.78%	4.24B
ZHEFU HOLDING GROUP CO., LTD.	11.58x	-	-	-	3.84B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	14.88x	-	-	-	3.62B
GRANDBLUE ENVIRONMENT CO., LTD.	9.99x	-	-	4.3%	3.52B
Average	217.01x	3.46x	12.62x	1.62%	9.43B
Weighted average by Cap.	119.59x	4.27x	13.68x	0.94%