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 3,902 689.4 621.8 861.6 719.9 - -
Change - -33.74% -82.33% -9.81% 38.56% -16.44% - -
Enterprise Value (EV) 1 6,363 4,255 369.6 289.6 394.9 223.9 151.9 49.93
Change - -33.13% -91.31% -21.64% 36.35% -43.3% -32.15% -67.14%
P/E 13.7x 11.7x 13.2x 89.5x -35.4x 14.2x 10.2x 8.35x
PBR 3.17x 2.05x 1.29x 1.16x 1.66x 1.26x 1.15x 1.04x
PEG - -0.5x -0.2x -1x 0x -0x 0.3x 0.4x
Capitalization / Revenue 1.14x 0.77x 0.48x 0.39x 0.52x 0.43x 0.4x 0.37x
EV / Revenue 1.24x 0.84x 0.26x 0.18x 0.24x 0.13x 0.08x 0.03x
EV / EBITDA 8.67x 6.32x 0.93x 20.7x 7.98x 3.62x 1.62x 0.41x
EV / EBIT 10.3x 8.87x 26x -3.63x -16.3x 6.79x 1.91x 0.41x
EV / FCF 24x 10.5x 1.52x 6.05x 3.87x 7.72x 2.12x 0.54x
FCF Yield 4.17% 9.53% 65.6% 16.5% 25.9% 13% 47.1% 185%
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 0.2072 0.2072 0.2072
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.($)
14.02x0.13x3.44x-.--% 709M
7.68x1.14x5.36x7.47% 31.92B
10.11x1.65x6.54x3.41% 5.12B
11.89x0.28x4.75x4.64% 4.92B
14.82x1x10.31x0.67% 4.44B
13.67x1.03x8.15x2.07% 4.38B
17.22x - - 4.63% 2.77B
13.93x1.56x11.1x5.96% 2.32B
15.25x0.47x7.8x2.93% 2.15B
22.25x - - 1.92% 2.03B
Average 14.08x 0.91x 7.18x 3.37% 6.08B
Weighted average by Cap. 10.68x 1.07x 6.33x 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