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 3,902 689.4 621.8 861.6 669 - -
Change - -33.74% -82.33% -9.81% 38.56% -22.35% - -
Enterprise Value (EV) 1 6,363 4,255 369.6 289.6 394.9 173 101 -1.034
Change - -33.13% -91.31% -21.64% 36.35% -56.2% -41.63% -101.02%
P/E 13.7x 11.7x 13.2x 89.5x -35.4x 13.2x 9.48x 7.76x
PBR 3.17x 2.05x 1.29x 1.16x 1.66x 1.17x 1.07x 0.97x
PEG - -0.5x -0.2x -1x 0x -0x 0.2x 0.4x
Capitalization / Revenue 1.14x 0.77x 0.48x 0.39x 0.52x 0.4x 0.37x 0.35x
EV / Revenue 1.24x 0.84x 0.26x 0.18x 0.24x 0.1x 0.06x -0x
EV / EBITDA 8.67x 6.32x 0.93x 20.7x 7.98x 2.8x 1.08x -0.01x
EV / EBIT 10.3x 8.87x 26x -3.63x -16.3x 5.24x 1.27x -0.01x
EV / FCF 24x 10.5x 1.52x 6.05x 3.87x 5.96x 1.41x -0.01x
FCF Yield 4.17% 9.53% 65.6% 16.5% 25.9% 16.8% 70.8% -8,942%
Dividend per Share 2 0.0527 - 0.005 - - - - -
Rate of return 3.13% - 2.52% - - - - -
EPS 2 0.123 0.096 0.015 0.002 -0.007 0.0146 0.0203 0.0248
Distribution rate 42.8% - 33.3% - - - - -
Net sales 1 5,151 5,041 1,429 1,594 1,660 1,675 1,805 1,932
EBITDA 1 733.5 673 397.1 14 49.5 61.83 93.91 122.9
EBIT 1 616.7 479.9 14.22 -79.74 -24.2 33 79.5 122
Net income 1 420.5 332.3 131.7 6.209 -24.15 43.18 56.94 78.59
Net Debt 1 474 352.9 -319.8 -332.1 -466.6 -496 -568 -670
Reference price 2 1.6851 1.1247 0.1984 0.1790 0.2480 0.1925 0.1925 0.1925
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.74x1.15x5.4x7.41% 32.25B
13.08x0.31x5.33x4.21% 5.37B
9.63x1.6x6.3x3.46% 4.98B
15.23x1.04x10.67x0.65% 4.56B
13.87x1.05x8.3x2.05% 4.44B
16.05x - - 4.97% 2.58B
14.34x1.61x11.46x5.79% 2.39B
16.3x0.48x7.96x2.74% 2.3B
21.53x - - 1.98% 1.96B
Average 14.20x 1.03x 7.92x 3.7% 6.76B
Weighted average by Cap. 10.75x 1.08x 6.49x 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. JGLCF Stock
  5. Valuation JS Global Lifestyle Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!