Company Valuation: Jourdeness Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,744 4,435 4,568 3,541 2,685 1,782
Change - -22.8% 3.01% -22.48% -24.17% -33.65%
Enterprise Value (EV) 1 6,718 5,745 6,193 5,220 4,566 3,438
Change - -14.49% 7.81% -15.71% -12.53% -24.71%
P/E 23.7x 16.3x 327x -13,380x -9.35x -18.8x
PBR 2.77x 1.94x 2.12x 1.69x 1.54x 1.09x
PEG - 1.3x -3.4x 131x -0x 0.3x
Capitalization / Revenue 2.1x 1.57x 1.64x 1.19x 1.18x 0.77x
EV / Revenue 2.46x 2.04x 2.23x 1.75x 2x 1.49x
EV / EBITDA 9.78x 8.82x 18.7x 12.2x 47.1x 13.4x
EV / EBIT 16.9x 17x 308x 171x -16.6x -39.9x
EV / FCF 32.6x 558x 16.7x 45.4x 17.1x 9.66x
FCF Yield 3.07% 0.18% 6.01% 2.2% 5.85% 10.4%
Dividend per Share 2 2 3.5 0.9913 1.005 0.5 0.5
Rate of return 2.12% 4.81% 1.32% 1.75% 1.1% 1.68%
EPS 2 3.977 4.475 0.23 -0.004305 -4.87 -1.59
Distribution rate 50.3% 78.2% 431% -23,353% -10.3% -31.4%
Net sales 1 2,731 2,819 2,778 2,976 2,281 2,309
EBITDA 1 686.7 651 331.9 426.7 96.95 256.2
EBIT 1 396.9 338.2 20.13 30.53 -275.3 -86.12
Net income 1 257.7 292.2 13.98 -0.258 -291.9 -94.26
Net Debt 1 973.9 1,310 1,625 1,679 1,881 1,656
Reference price 2 94.30 72.80 75.10 57.60 45.55 29.85
Nbr of stocks (in thousands) 60,915 60,915 60,824 61,478 58,950 59,683
Announcement Date 3/30/21 3/25/22 3/27/23 3/15/24 3/17/25 3/30/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 46.5M
21.15x4.04x14.79x3.05% 334B
28.54x4.39x18.11x2.09% 223B
17.74x2.66x11.72x3.6% 128B
23.26x3.46x14.55x2.51% 67.39B
49.91x7.23x27.86x0.31% 45.14B
38.12x6.13x26.61x2.45% 44.8B
18.14x2.58x10.74x4.9% 33.08B
31.19x2.36x13.24x1.73% 32.63B
14.14x2.31x10.68x5.47% 31.38B
Average 26.91x 3.91x 16.48x 2.9% 93.95B
Weighted average by Cap. 24.79x 3.98x 16.00x 2.8%

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. 4190 Stock
  4. Valuation Jourdeness Group Limited