Company Valuation: JS Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,436 772.2 787.6 1,003 1,518 2,662
Change - -46.24% 2% 27.37% 51.35% 75.31%
Enterprise Value (EV) 1 52.34 -341.8 -145.8 -241.8 2,441 2,560
Change - -753.02% 57.36% -65.9% 1,109.62% 4.84%
P/E -40.3x -2.57x -5.28x 3.24x 3.38x 5.52x
PBR 0.79x 0.51x 0.58x 0.6x 0.72x 1.03x
PEG - -0x 0.1x -0x 0.1x 0.72x
Capitalization / Revenue 4.23x 14.6x 4x 1.56x 2.67x 2.23x
EV / Revenue 0.15x -6.47x -0.74x -0.38x 4.3x 2.14x
EV / EBITDA 1.36x 1.4x 1.13x -0.86x 25.4x 6.79x
EV / EBIT 23x 1.23x 0.92x -0.94x 33.9x 7.34x
EV / FCF -0.26x 3.47x 0.97x -1x 23.4x 32.2x
FCF Yield -383% 28.8% 103% -99.8% 4.27% 3.11%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5768 -4.858 -2.413 5.019 7.268 7.824
Distribution rate - - - - - -
Net sales 1 339.4 52.85 196.8 641.9 567.9 1,196
EBITDA 1 38.41 -244 -129.5 280.1 96.04 376.9
EBIT 1 2.28 -279 -159 257.6 71.99 348.6
Net income 1 -35.63 -300.1 -149.1 310 448.9 483.3
Net Debt 1 -1,384 -1,114 -933.4 -1,245 923 -102.4
Reference price 2 23.25 12.50 12.75 16.24 24.58 43.18
Nbr of stocks (in thousands) 61,774 61,774 61,774 61,774 61,774 61,648
Announcement Date 3/18/21 3/21/22 3/21/23 3/27/24 3/19/25 3/12/26
1PKR in Million2PKR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.9M
24.81x8.54x16.38x3.46% 119B
18.95x14.55x29.78x0.68% 103B
25.53x - - 3.63% 33.99B
11.83x4.88x9.59x5.13% 22.15B
12.6x4.88x13.47x2.73% 18.32B
17.23x1.81x6.95x3.89% 17.2B
15.37x9.65x - 9.51% 14.5B
33.95x19.35x26.58x - 12.03B
Average 20.03x 9.09x 17.12x 4.15% 37.9B
Weighted average by Cap. 21.14x 10.18x 20.28x 2.96%

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. JSIL Stock
  4. Valuation JS Investments Limited