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 3.688
Change - -66.19% -71.53% 153.74% -89.3% 307.4%
Enterprise Value (EV) 1 -38.97 -51.78 -11.36 11.72 1.079 3.04
Change - -32.86% 78.07% 203.24% -90.8% 181.67%
P/E 16.4x -0.23x -0.05x -0.32x -0.55x -1.49x
PBR 0.24x 0.13x 0.18x 126x -0.88x 5.73x
PEG - 0x -0x 0x 0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 7.17x 34.1x 1.45x -7.93x -1.25x -3.69x
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 2,200.00 750.00 240.00 187.50 19.00 11.50
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.($)
11.46x8.5x14.09x2.93% 54.97B
7.09x - - 1.3% 12.23B
18.82x3.29x10.57x2% 9.46B
20.29x9.98x14.02x3.7% 6.45B
15.98x2.18x9.49x2.95% 5.32B
15.55x - - 8.17% 4.94B
22.01x2.65x12.55x3.88% 4.98B
26.22x2.11x9.49x0.61% 4.25B
Average 17.18x 4.79x 11.70x 3.19% 12.83B
Weighted average by Cap. 13.73x 6.98x 13.09x 2.9%

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