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 5/6/22 5/2/23 4/16/24 5/2/25 5/12/26
1PHP in Million2PHP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.97M
15.32x4.85x13.03x3.31% 43.62B
20.93x4.27x17.53x1.2% 31.13B
8.13x1.43x7.17x4.38% 29.27B
5.92x0.69x1.42x8.43% 28.54B
13.98x3.07x14.73x2.51% 25.18B
15.13x6.83x18.32x1.41% 21.51B
8.77x2.22x7.12x4.03% 20.29B
9.75x1.62x13.77x3.88% 18.02B
Average 12.24x 3.12x 11.64x 3.64% 24.17B
Weighted average by Cap. 12.68x 3.24x 11.59x 3.66%

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. JAS Stock
  4. Valuation Jackstones, Inc.