Company Valuation: Jointown Aesthetics Valley Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,937 8,421 6,453 3,006 2,953 6,238
Change - 41.84% -23.38% -53.41% -1.78% 111.27%
Enterprise Value (EV) 1 8,662 9,350 7,428 4,020 3,908 6,691
Change - 7.94% -20.56% -45.88% -2.8% 71.22%
P/E -44.7x -33.7x -3.97x -8.76x -8.41x -6.02x
PBR 3.46x 5.75x -39.1x 13.6x -21.4x 3.36x
PEG - -0.4x -0x 0.1x -3.78x -0.2x
Capitalization / Revenue 2.99x 5.47x 4.76x 2.2x 2.7x 6.39x
EV / Revenue 4.36x 6.08x 5.48x 2.95x 3.57x 6.86x
EV / EBITDA 36.5x -118x 104x 42.4x 58.6x 1,063x
EV / EBIT 54.1x -56.3x -210x -212x -112x -74.9x
EV / FCF -9.14x 3.23x -113x 14.2x 86x -4.64x
FCF Yield -10.9% 31% -0.89% 7.04% 1.16% -21.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1545 -0.2909 -1.891 -0.4091 -0.4182 -0.58
Distribution rate - - - - - -
Net sales 1 1,987 1,539 1,356 1,364 1,095 975.7
EBITDA 1 237.5 -79.54 71.64 94.78 66.71 6.293
EBIT 1 160.2 -165.9 -35.36 -18.93 -34.78 -89.31
Net income 1 -134.7 -253.4 -1,583 -342.7 -349.7 -443.8
Net Debt 1 2,725 929.2 975.4 1,014 955 452.4
Reference price 2 6.909 9.800 7.509 3.582 3.518 3.490
Nbr of stocks (in thousands) 859,298 859,298 859,298 839,278 839,278 1,787,493
Announcement Date 4/28/21 A 4/29/22 A 4/28/23 A 4/26/24 A 4/28/25 A 4/26/26 A
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 911M
14.21x0.42x8.93x2.78% 122B
13.94x1.77x8.85x0.76% 89.49B
14.07x1.56x9.42x2.4% 30.64B
23.46x2.61x13.24x1.38% 26.31B
32.3x5.81x23.88x2.15% 21.85B
7.96x1.42x6.49x-.--% 21.11B
15.65x1.44x7.37x5.01% 14.65B
14.51x1.03x5.76x3.39% 12.88B
12.62x1.59x7.72x0.91% 11.72B
Average 16.52x 1.96x 10.18x 2.09% 35.2B
Weighted average by Cap. 15.59x 1.53x 9.84x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 000615 Stock
  4. Valuation Jointown Aesthetics Valley Co., Ltd.