Company Valuation: JS Global Lifestyle Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,889 3,902 689.4 621.8 861.6 597.8 - -
Change - -33.74% -82.33% -9.81% 38.56% -30.62% - -
Enterprise Value (EV) 1 6,363 4,255 369.6 289.6 394.9 117.6 -1.156 597.8
Change - -33.13% -91.31% -21.64% 36.35% -70.23% -100.98% 51,824.67%
P/E 13.7x 11.7x 13.2x 89.5x -35.4x 8.05x 5.89x 5.73x
PBR 3.17x 2.05x 1.29x 1.16x 1.66x 0.9x 0.81x 0.75x
PEG - -0.5x -0.2x -1x 0x -0x 0.2x 2.12x
Capitalization / Revenue 1.14x 0.77x 0.48x 0.39x 0.52x 0.32x 0.28x 0.26x
EV / Revenue 1.24x 0.84x 0.26x 0.18x 0.24x 0.06x -0x 0.26x
EV / EBITDA 8.67x 6.32x 0.93x 20.7x 7.98x 1.21x -0.01x 3.61x
EV / EBIT 10.3x 8.87x 26x -3.63x -16.3x 1.75x -0.01x 4.46x
EV / FCF 24x 10.5x 1.52x 6.05x 3.87x 1.23x -0.01x 5.53x
FCF Yield 4.17% 9.53% 65.6% 16.5% 25.9% 81.3% -10,404% 18.1%
Dividend per Share 2 0.0527 - 0.005 - - 0.0102 0.0113 -
Rate of return 3.13% - 2.52% - - 5.95% 6.56% -
EPS 2 0.123 0.096 0.015 0.002 -0.007 0.0214 0.0292 0.03
Distribution rate 42.8% - 33.3% - - 47.9% 38.7% -
Net sales 1 5,151 5,041 1,429 1,594 1,660 1,889 2,106 2,259
EBITDA 1 733.5 673 397.1 14 49.5 96.96 135 165.6
EBIT 1 616.7 479.9 14.22 -79.74 -24.2 67.34 107.5 134
Net income 1 420.5 332.3 131.7 6.209 -24.15 75.19 95.63 103.6
Net Debt 1 474 352.9 -319.8 -332.1 -466.6 -480.2 -598.9 -
Reference price 2 1.6851 1.1247 0.1984 0.1790 0.2480 0.1720 0.1720 0.1720
Nbr of stocks (in thousands) 3,494,612 3,469,175 3,474,572 3,474,572 3,474,572 3,474,572 - -
Announcement Date 29/03/22 31/03/23 28/03/24 27/03/25 26/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.05x0.06x1.21x5.95% 598M
7.61x1.05x5.19x7.28% 33.32B
11.16x0.29x5.05x4.5% 5.11B
15.64x1.17x9.44x1.85% 4.81B
9.84x1.62x6.39x3.39% 4.81B
13.69x0.93x10.1x0.75% 4.06B
22.13x0.52x8.44x2.25% 2.79B
13.88x - - 5.53% 2.31B
10.95x1.3x8.42x6.3% 2.24B
21.96x - - 1.94% 1.99B
Average 13.49x 0.87x 6.78x 3.97% 6.2B
Weighted average by Cap. 10.57x 1.01x 6.22x 5.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1691 Stock
  4. Valuation JS Global Lifestyle Company Limited