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 3,902 689.4 621.8 861.6 813.1 - -
Change - -33.74% -82.33% -9.81% 38.56% -5.63% - -
Enterprise Value (EV) 1 6,363 4,255 369.6 289.6 394.9 317.1 245.1 143.1
Change - -33.13% -91.31% -21.64% 36.35% -19.72% -22.71% -41.62%
P/E 13.7x 11.7x 13.2x 89.5x -35.4x 16.1x 11.5x 9.44x
PBR 3.17x 2.05x 1.29x 1.16x 1.66x 1.42x 1.3x 1.17x
PEG - -0.5x -0.2x -1x 0x -0x 0.3x 0.4x
Capitalization / Revenue 1.14x 0.77x 0.48x 0.39x 0.52x 0.49x 0.45x 0.42x
EV / Revenue 1.24x 0.84x 0.26x 0.18x 0.24x 0.19x 0.14x 0.07x
EV / EBITDA 8.67x 6.32x 0.93x 20.7x 7.98x 5.13x 2.61x 1.16x
EV / EBIT 10.3x 8.87x 26x -3.63x -16.3x 9.61x 3.08x 1.17x
EV / FCF 24x 10.5x 1.52x 6.05x 3.87x 10.9x 3.43x 1.55x
FCF Yield 4.17% 9.53% 65.6% 16.5% 25.9% 9.15% 29.2% 64.7%
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 0.2340 0.2340 0.2340
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.($)
16.13x0.19x5.16x-.--% 815M
14.54x1.48x11.99x4.94% 109B
9.07x1.2x6.17x6.64% 32.69B
36.66x4.08x22.34x0.85% 32.34B
11.27x0.56x5.48x5.35% 28.11B
53.78x4.11x36.77x0.64% 12.99B
26.07x5.04x17.26x2.79% 8.02B
18.48x1.52x8.94x2.15% 7.64B
10.72x1.6x6.43x2.83% 5.18B
17.74x1.47x13.38x4.94% 5.33B
Average 21.45x 2.12x 13.39x 3.11% 24B
Weighted average by Cap. 18.99x 1.94x 13.13x 4.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - JS Global Lifestyle Company Limited

Historical PBR trend

Valuation ratios - PBR - JS Global Lifestyle Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - JS Global Lifestyle Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - JS Global Lifestyle Company Limited


Year-on-year evolution of the Yield

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