Valuation JADE GROUP,Inc

Stocks

Delayed Japan Exchange Other stock markets 09:30:00 07/08/2026 +03			5-day change	1st Jan Change
1,676.00 ^JPY	-1.00%		+1.70%	+16.07%

12-01	JADE GROUP,Inc completed the acquisition of Business of Royal Corporation from Royal Corporation.	CI
29/10/25	JADE GROUP,Inc entered into a share purchase agreement to acquire Business of Royal Corporation for approximately ¥880 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2023	2024	2025	2026
Market Cap ¹	23,168	11,134	22,657	13,309	17,671
Change	-	-	103.5%	-41.26%	32.78%
Enterprise Value (EV) ¹	20,345	8,121	23,069	11,021	15,179
Change	-	-	184.07%	-52.23%	37.73%
P/E	19.3x	9.04x	23.9x	26.1x	11.3x
PBR	5.3x	1.9x	3.65x	2.49x	2.35x
PEG	-	-	-1.2x	-0.7x	0x
Capitalization / Revenue	2.25x	1.06x	1.7x	0.69x	0.91x
EV / Revenue	1.98x	0.78x	1.73x	0.57x	0.78x
EV / EBITDA	13.1x	6.95x	12.3x	4.82x	4.96x
EV / EBIT	14.1x	8.19x	13.7x	7.18x	6.31x
EV / FCF	13.7x	-	-7.82x	1.82x	27.3x
FCF Yield	7.28%	-	-12.8%	55%	3.67%
Dividend per Share ²	10	-	-	-	30
Rate of return	0.49%	-	-	-	1.76%
EPS ²	105.8	110.6	88.32	52.86	151.6
Distribution rate	9.45%	-	-	-	19.8%
Net sales ¹	10,275	10,464	13,356	19,231	19,441
EBITDA ¹	1,553	1,168	1,879	2,288	3,063
EBIT ¹	1,439	991	1,686	1,535	2,404
Net income ¹	1,250	1,258	1,001	565	1,570
Net Debt ¹	-2,823	-3,013	412	-2,288	-2,492
Reference price ²	2,039.00	1,000.00	2,110.00	1,382.00	1,706.00
Nbr of stocks (in thousands)	11,362	11,134	10,738	9,630	10,358
Announcement Date	5/28/21 A	5/29/23 A	5/31/24 A	5/30/25 A	5/27/26 A

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JADE GROUP,INC	-	-	-	-	111M
ALIBABA GROUP HOLDING LIMITED	21.73x	1.57x	11.14x	0.86%	289B
SHOPIFY INC.	90.41x	12.07x	65.21x	-.--%	190B
PDD HOLDINGS INC.	9.65x	0.85x	3.8x	-.--%	129B
MERCADOLIBRE, INC.	46.85x	1.79x	17.53x	-.--%	92.78B
MEITUAN	-43.1x	0.98x	64.97x	-.--%	72.54B
EBAY INC.	24.94x	4.3x	14.38x	1.12%	48.9B
COPART, INC.	18.34x	4.83x	11.7x	-	26.86B
VIPSHOP HOLDINGS LIMITED	5.7x	0.24x	2.49x	3.89%	7.4B
GLOBAL-E ONLINE LTD.	36.35x	4.81x	21.68x	-.--%	6.89B
Average	23.43x	3.49x	23.66x	0.73%	86.38B
Weighted average by Cap.	32.32x	4.01x	27.34x	0.4%