Company Valuation: JTC PLC

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


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.1B
19.97x5.68x12.16x2.09% 170B
15.7x3.77x - 2.25% 170B
17.68x7.71x - 1.42% 110B
23.75x12.41x21.3x4.11% 78.17B
14.34x5.42x - 1.83% 52.71B
12.21x1.88x5.77x1.2% 49.17B
5.37x5.55x3.99x3.4% 37.86B
14.51x5.28x16.46x1.81% 33.82B
Average 15.44x 5.96x 11.94x 2.26% 78.37B
Weighted average by Cap. 16.98x 5.97x 12.80x 2.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!