Valuation JTC

Stocks

Market Closed - London S.E. 02:30:00 2026-08-20 EDT			5-day change	1st Jan Change
1,339.00 ^GBX	-.--%		+0.07%	+4.28%

08-20	JTC PLC(LSE:JTC) dropped from FTSE 350 Index	CI
08-20	JTC PLC(LSE:JTC) dropped from FTSE 350 (Ex Investment Companies) Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	671.6	1,311	1,082	1,315	1,608	2,182
Change	-	95.22%	-17.46%	21.51%	22.28%	35.69%
Enterprise Value (EV) ¹	790.7	1,468	1,232	1,482	1,842	2,524
Change	-	85.62%	-16.07%	20.33%	24.24%	37.07%
P/E	62.3x	45.3x	31.7x	58x	-221x	2,335x
PBR	4.2x	3.84x	2.73x	2.61x	3.05x	4.27x
PEG	-	0x	1.9x	-1.4x	2x	-21x
Capitalization / Revenue	5.84x	8.89x	5.41x	5.11x	5.27x	5.71x
EV / Revenue	6.87x	9.95x	6.16x	5.76x	6.03x	6.61x
EV / EBITDA	25.6x	58.7x	25.7x	20.6x	23.4x	26.7x
EV / EBIT	33.9x	97.6x	35.5x	26.3x	30.7x	36.6x
EV / FCF	82.1x	46.7x	38.9x	17.5x	22.1x	78.8x
FCF Yield	1.22%	2.14%	2.57%	5.7%	4.52%	1.27%
Dividend per Share ²	0.0675	0.0767	0.0998	0.1117	0.1254	0.05
Rate of return	1.21%	0.84%	1.33%	1.37%	1.27%	0.39%
EPS ²	0.0896	0.2021	0.236	0.1407	-0.0444	0.0055
Distribution rate	75.3%	38%	42.3%	79.4%	-282%	909%
Net sales ¹	115.1	147.5	200	257.4	305.4	381.9
EBITDA ¹	30.94	25.01	48.01	71.98	78.77	94.59
EBIT ¹	23.31	15.04	34.72	56.46	59.92	68.94
Net income ¹	10.53	26.65	34.71	21.82	-7.256	0.933
Net Debt ¹	119.1	156.6	149.7	167.4	233.6	342.4
Reference price ²	5.58	9.16	7.48	8.16	9.84	12.84
Nbr of stocks (in thousands)	120,361	143,135	144,686	161,256	163,417	169,938
Announcement Date	4/12/21	4/28/22	4/6/23	4/18/24	4/17/25	4/20/26

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JTC	-	-	-	-	3.1B
BLACKROCK, INC.	21.24x	5.79x	12.51x	2.05%	173B
UBS GROUP AG	13.18x	3.26x	-	2.68%	142B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.57x	7.18x	-	1.59%	97.75B
BLACKSTONE INC.	19.64x	7.06x	12.58x	4.31%	94.34B
KKR & CO. INC.	14.41x	9.79x	16.77x	0.86%	81.99B
BROOKFIELD ASSET MANAGEMENT LTD.	22.23x	11.69x	19.1x	4.26%	75.23B
APOLLO GLOBAL MANAGEMENT, INC.	18.22x	10.47x	8.06x	1.98%	66.63B
STATE STREET CORPORATION	12.48x	4.8x	-	2.09%	45.79B
Average	17.12x	7.51x	13.81x	2.48%	86.66B
Weighted average by Cap.	17.45x	6.99x	13.64x	2.47%