Company Valuation: Jade Road Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 34.62 11.71 3.333 8.458 0.9052 3.69
Change - -66.19% -71.53% 153.74% -89.3% 307.63%
Enterprise Value (EV) 1 -38.97 -51.78 -11.36 11.72 1.079 3.042
Change - -32.86% 78.07% 203.24% -90.8% 181.86%
P/E 22.4x -0.3x -0.06x -0.4x -0.69x -2.01x
PBR 0.33x 0.17x 0.22x 161x -1.1x 7.72x
PEG - 0x -0x 0x 0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 7.17x 34.1x 1.45x -7.93x -1.25x -3.7x
EV / FCF 8.57x -1.91x 10.4x -2.81x 0.32x -2.95x
FCF Yield 11.7% -52.2% 9.63% -35.5% 315% -33.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 134 -3,333 -4,589 -593.5 -34.4 -7.707
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -5.434 -1.518 -7.808 -1.478 -0.861 -0.823
Net income 1 1.643 -38.42 -52.9 -17.72 -1.239 -0.758
Net Debt 1 -73.59 -63.48 -14.69 3.266 0.174 -0.648
Reference price 2 3,003.66 1,015.54 289.17 238.83 23.79 15.49
Nbr of stocks (in thousands) 11.5 11.5 11.5 35.4 38.1 238
Announcement Date 6/25/21 6/30/22 5/25/23 6/28/24 7/3/25 4/28/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.06x7.35x11.83x3.46% 50.65B
5.59x - - 1.6% 12.47B
18.27x3.43x11.82x2.14% 9.02B
20.52x10.23x14.25x3.66% 6.69B
14.38x - - 7.37% 5.47B
16.33x2.14x - 2.92% 5.28B
23.71x2.67x12.72x3.8% 5.04B
36.63x2.25x9.94x0.57% 4.46B
Average 18.19x 4.68x 12.11x 3.19% 12.39B
Weighted average by Cap. 13.41x 6.24x 11.99x 3.19%

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. SHR Stock
  4. ADAM Stock
  5. Valuation Jade Road Investments Limited