Company Valuation: Jackstones, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 527.6 435.1 415.1 260.1 282.6 387.6
Change - -17.54% -4.6% -37.35% 8.65% 37.17%
Enterprise Value (EV) 1 618.3 508 434.5 279.1 332.4 366.7
Change - -17.83% -14.48% -35.77% 19.12% 10.3%
P/E -155x -136x 47.2x 22x -48.3x -888x
PBR 32.9x 33.9x 19.2x 7.77x 5.58x 2.13x
PEG - 21.59x -0x 0.6x 0x 9.6x
Capitalization / Revenue 37.4x 9.4x 4.73x 5.07x 8.69x 5.35x
EV / Revenue 43.8x 11x 4.95x 5.44x 10.2x 5.06x
EV / EBITDA 611x 149x 27.8x 16.2x -44.1x 116x
EV / EBIT -205x -196x 34.6x 18x -34.1x -224x
EV / FCF -15.6x 27.2x 6.98x 7.74x 66.7x -16.8x
FCF Yield -6.4% 3.68% 14.3% 12.9% 1.5% -5.95%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0136 -0.0128 0.0352 0.0472 -0.0234 -0.001746
Distribution rate - - - - - -
Net sales 1 14.1 46.31 87.74 51.26 32.52 72.43
EBITDA 1 1.013 3.419 15.64 17.21 -7.54 3.166
EBIT 1 -3.011 -2.593 12.56 15.54 -9.761 -1.634
Net income 1 -3.406 -3.191 8.814 11.8 -5.856 -0.4368
Net Debt 1 90.68 72.93 19.38 19 49.86 -20.93
Reference price 2 2.110 1.740 1.660 1.040 1.130 1.550
Nbr of stocks (in thousands) 250,059 250,059 250,059 250,059 250,059 250,059
Announcement Date 4/30/21 A 5/6/22 A 5/2/23 A 4/16/24 A 5/2/25 A 5/12/26 A
1PHP in Million2PHP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.05M
63.26x - - - 68.27B
13.25x4.6x11.8x3.63% 41.96B
19.22x4.12x16.55x1.27% 29.54B
8.52x1.53x8.49x4.13% 28.39B
6.09x0.89x1.85x8.13% 29.6B
15.11x3.2x15.33x2.31% 27.51B
10.54x2.07x8x3.98% 21.19B
6.42x2.4x4.65x-.--% 20.2B
17.59x9.76x18.51x4.67% 18.99B
Average 17.78x 3.57x 10.65x 3.52% 28.56B
Weighted average by Cap. 24.39x 3.45x 10.66x 3.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Jackstones, Inc.

Historical PBR trend

Valuation ratios - PBR - Jackstones, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Jackstones, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Jackstones, Inc.

  1. Stock Market
  2. Stocks
  3. JAS Stock
  4. Valuation Jackstones, Inc.