Company Valuation: JTC PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,311 1,082 1,315 1,608 2,182 2,287 -
Change - -17.46% 21.51% 22.28% 35.69% 4.82% -
Enterprise Value (EV) 1 1,428 1,203 1,450 1,815 2,458 2,515 2,456
Change - -15.8% 20.58% 25.16% 35.42% 2.31% -2.34%
P/E 45.3x 31.7x 58x -222x 2,335x 33x 29x
PBR 3.46x - 2.49x 3.01x 4.22x 3.63x 3.34x
PEG - 1.9x -1.4x 2x -21x 0x 2.1x
Capitalization / Revenue 8.89x 5.41x 5.11x 5.27x 5.71x 4.94x 4.62x
EV / Revenue 9.68x 6.01x 5.63x 5.94x 6.43x 5.43x 4.96x
EV / EBITDA 29.5x 18.2x 16.9x 17.8x 19.7x 16.5x 15.1x
EV / EBIT 46.4x 27.5x 23.9x 25.3x 22.8x 22.7x 20.3x
EV / FCF 57.4x - 25.4x 38.6x 38.9x 26.3x 23.4x
FCF Yield 1.74% - 3.93% 2.59% 2.57% 3.8% 4.28%
Dividend per Share 2 0.0767 0.0998 0.1117 0.1254 0.05 0.183 0.199
Rate of return 0.84% 1.33% 1.37% 1.27% 0.39% 1.37% 1.49%
EPS 2 0.2021 0.236 0.1407 -0.0444 0.0055 0.406 0.462
Distribution rate 38% 42.3% 79.4% -282% 909% 45.1% 43.1%
Net sales 1 147.5 200 257.4 305.4 381.9 463 495.4
EBITDA 1 48.4 66.04 85.91 101.7 124.5 152 162.6
EBIT 1 30.8 43.8 60.8 71.6 107.7 110.8 120.8
Net income 26.65 34.71 21.82 -7.256 0.933 - -
Net Debt 1 117.2 120.4 135.1 206.9 275.8 227.5 168.6
Reference price 2 9.16 7.48 8.16 9.84 12.84 13.39 13.39
Nbr of stocks (in thousands) 143,135 144,686 161,256 163,417 169,938 170,811 -
Announcement Date 4/19/22 4/11/23 4/9/24 4/8/25 4/7/26 - -
1GBP in Million2
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.98x5.43x16.54x1.37% 3.12B
21.08x6x12.85x1.98% 179B
14.85x3.59x - 2.39% 162B
17.2x7.58x - 1.46% 108B
25.37x13.29x22.8x3.85% 83.49B
13.99x5.34x - 1.87% 51.4B
12.19x1.88x5.75x1.2% 49.08B
5.73x5.64x4.13x3.26% 39.48B
14.44x5.26x16.4x1.82% 33.65B
Average 17.54x 6.00x 13.08x 2.13% 78.8B
Weighted average by Cap. 17.32x 6.16x 13.55x 2.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA