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 3,902 689.4 621.8 861.6 781.5 - -
Change - -33.74% -82.33% -9.81% 38.56% -9.29% - -
Enterprise Value (EV) 1 6,363 4,255 369.6 289.6 394.9 285.5 213.5 111.5
Change - -33.13% -91.31% -21.64% 36.35% -27.7% -25.22% -47.77%
P/E 13.7x 11.7x 13.2x 89.5x -35.4x 15.5x 11.1x 9.07x
PBR 3.17x 2.05x 1.29x 1.16x 1.66x 1.37x 1.25x 1.13x
PEG - -0.5x -0.2x -1x 0x -0x 0.3x 0.4x
Capitalization / Revenue 1.14x 0.77x 0.48x 0.39x 0.52x 0.47x 0.43x 0.4x
EV / Revenue 1.24x 0.84x 0.26x 0.18x 0.24x 0.17x 0.12x 0.06x
EV / EBITDA 8.67x 6.32x 0.93x 20.7x 7.98x 4.62x 2.27x 0.91x
EV / EBIT 10.3x 8.87x 26x -3.63x -16.3x 8.65x 2.69x 0.91x
EV / FCF 24x 10.5x 1.52x 6.05x 3.87x 9.85x 2.99x 1.21x
FCF Yield 4.17% 9.53% 65.6% 16.5% 25.9% 10.2% 33.5% 82.9%
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 0.2249 0.2249 0.2249
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 3/29/22 A 3/31/23 A 3/28/24 A 3/27/25 A 3/26/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.46x0.17x4.62x-.--% 782M
13.14x1.27x10.23x5.59% 96.55B
7.65x1.14x5.34x7.44% 31.89B
9.91x0.52x5.21x5.81% 26.53B
30.04x3.32x18.25x1.06% 25.72B
51.19x3.98x34.85x0.66% 12.16B
23.97x4.53x15.75x3.05% 7.35B
15.94x1.23x7.22x2.62% 6.57B
10.29x1.68x6.66x3.35% 5.29B
12.09x0.28x4.77x4.48% 4.95B
Average 18.97x 1.81x 11.29x 3.41% 21.78B
Weighted average by Cap. 16.43x 1.64x 11.09x 4.8%

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