Company Valuation: Jade Leader Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 4.358 4.519 2.388 1.298 2.042 1.494
Change - 3.7% -47.15% -45.66% 57.4% -26.85%
Enterprise Value (EV) 1 4.087 4.312 2.254 1.234 2.006 1.381
Change - 5.52% -47.73% -45.23% 62.46% -31.14%
P/E -9.52x -5.04x -8.41x -3.04x -7.41x -5.32x
PBR 2.38x 3.4x 1.88x 1.09x 1.87x 1.38x
PEG - -0.1x 0.1x -0.1x 0.2x 0.75x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -10.7x -13.6x -9.04x -3.39x -9.7x -6.67x
EV / EBIT -10.6x -5.57x -8.9x -3.24x -8.26x -5.76x
EV / FCF -8.69x 64.4x -10.6x -16.1x -27.3x -21.4x
FCF Yield -11.5% 1.55% -9.47% -6.2% -3.66% -4.66%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.008931 -0.0159 -0.004759 -0.00658 -0.004049 -0.003762
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3836 -0.3173 -0.2494 -0.3645 -0.2068 -0.2072
EBIT 1 -0.3873 -0.7737 -0.2533 -0.3808 -0.2427 -0.2399
Net income 1 -0.4008 -0.8257 -0.2822 -0.4093 -0.2647 -0.2724
Net Debt 1 -0.2711 -0.2069 -0.1342 -0.0632 -0.0369 -0.1131
Reference price 2 0.0850 0.0800 0.0400 0.0200 0.0300 0.0200
Nbr of stocks (in thousands) 51,268 56,488 59,702 64,882 68,082 74,707
Announcement Date 17/12/20 22/12/21 19/12/22 15/12/23 16/12/24 19/12/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 528K
16.31x3.79x6.88x3.59% 212B
11.32x2.65x5.84x5.28% 154B
15.6x4.49x7.41x3.05% 103B
12.06x0.39x6.26x3% 91.3B
26.37x6.21x16.57x-.--% 62.06B
100.58x3.15x7.81x1.15% 57.85B
14.91x3.05x6.01x0.55% 31.71B
12.3x3.99x6.04x4.98% 26.73B
11.93x4.32x7.52x3.99% 24.04B
Average 24.60x 3.56x 7.82x 2.84% 76.36B
Weighted average by Cap. 21.56x 3.39x 7.48x 3.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Jade Leader Corp.

Historical PBR trend

Valuation ratios - PBR - Jade Leader Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Jade Leader Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Jade Leader Corp.

  1. Stock Market
  2. Stocks
  3. JADE Stock
  4. Valuation Jade Leader Corp.