Company Valuation: Jade Gas Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 81.03 68.47 70.96 62.41 58.85
Change - -15.5% 3.63% -12.04% -5.7%
Enterprise Value (EV) 1 77.33 65.73 70.66 69.05 68.99
Change - -15% 7.5% -2.28% -0.09%
P/E -10x -17.2x -15.8x -10.4x -11.4x
PBR 10.2x 5.26x 3.57x 2.79x 2.79x
PEG - 0.3x -49.95x -0.4x 0.5x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA -55.9x -16.7x -15.9x -12.9x -17.5x
EV / EBIT -54x -16.5x -15.7x -12.8x -17x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.006702 -0.002845 -0.002854 -0.003542 -0.0028
Distribution rate - - - - -
Net sales 1 - - - - -
EBITDA 1 -1.383 -3.945 -4.432 -5.338 -3.943
EBIT 1 -1.433 -3.977 -4.49 -5.406 -4.062
Net income 1 -5.759 -3.705 -4.4 -5.622 -4.54
Net Debt 1 -3.702 -2.742 -0.2962 6.637 10.14
Reference price 2 0.0670 0.0490 0.0450 0.0370 0.0320
Nbr of stocks (in thousands) 1,209,401 1,397,403 1,576,834 1,686,834 1,839,177
Announcement Date 3/31/22 3/31/23 3/18/24 3/28/25 3/30/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 98.15M
12.7x2.56x5.58x2.32% 175B
12.63x3.46x6.54x3.26% 112B
8.75x2.79x4.72x2.6% 82.81B
17x3.9x10.36x5.6% 66.62B
6.85x2.49x3.89x1.66% 62.68B
8.21x1.43x4.47x1.87% 61.02B
16.09x2.09x10.29x4.62% 58.7B
9.15x2.54x4.95x2.23% 57.35B
10.55x3.39x4.7x2.16% 56.27B
Average 11.32x 2.74x 6.17x 2.93% 73.22B
Weighted average by Cap. 11.59x 2.77x 6.09x 2.87%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Jade Gas Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Jade Gas Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Jade Gas Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Jade Gas Holdings Limited

  1. Stock Market
  2. Stocks
  3. JGH Stock
  4. Valuation Jade Gas Holdings Limited