Valuation JAG

Stocks

Market Closed - BURSA MALAYSIA 11:50:02 03/11/2026 +03			5-day change	1st Jan Change
0.3750 ^MYR	0.00%		+1.35%	+25.00%

10-14	JAG to Subscribe to 60 Million Shares in Australia's Metal Bank	MT
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

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	4/19/21 A	4/27/22 A	4/28/23 A	4/30/24 A	4/30/25 A	4/28/26 A

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	-	-	-	-	64.45M
WASTE MANAGEMENT, INC.	30.07x	4.44x	14.38x	1.59%	94.52B
REPUBLIC SERVICES, INC.	33.86x	5.07x	15.92x	1.04%	74.93B
WASTE CONNECTIONS, INC.	40.33x	5.57x	16.8x	0.75%	47.08B
VERALTO CORPORATION	27.75x	4.91x	19.03x	0.45%	28.13B
GFL ENVIRONMENTAL INC.	-66.5x	4.86x	15.71x	0.12%	20.08B
CLEAN HARBORS, INC.	28.28x	2.73x	12.62x	-.--%	15.61B
TETRA TECH, INC.	24.39x	-	-	0.58%	10.13B
DONALDSON COMPANY, INC.	19.81x	2.61x	13.08x	1.51%	9.89B
CASELLA WASTE SYSTEMS, INC.	1920.54x	3.57x	15.68x	-.--%	6.23B
Average	228.73x	4.22x	15.40x	0.67%	30.67B
Weighted average by Cap.	63.84x	4.68x	15.58x	0.98%