Company Valuation: JTF International Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 454.2 530.4 468.9 464.3 323.3 342.6
Change - 16.77% -11.59% -0.98% -30.36% 5.97%
Enterprise Value (EV) 1 393.1 526.1 359 270.5 280.9 301.5
Change - 33.82% -31.77% -24.64% 3.85% 7.31%
P/E 29.6x 14.3x 14.8x -308x -36.6x -32.7x
PBR 1.3x 1.37x 1.12x 1.08x 0.77x 0.83x
PEG - 0x -1x 3x -0x -1.8x
Capitalization / Revenue 0.41x 0.26x 0.31x 0.37x 0.29x 0.29x
EV / Revenue 0.36x 0.26x 0.23x 0.22x 0.25x 0.25x
EV / EBITDA 12.8x 9.11x 7.29x 14.1x -25.8x -29.7x
EV / EBIT 13.3x 9.3x 7.46x 14.9x -23.7x -27.2x
EV / FCF -11.7x -8.42x 3.65x 3.31x -1.9x -66.5x
FCF Yield -8.55% -11.9% 27.4% 30.2% -52.6% -1.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0165 0.0399 0.0341 -0.001622 -0.009507 -0.0113
Distribution rate - - - - - -
Net sales 1 1,100 2,043 1,535 1,240 1,120 1,191
EBITDA 1 30.74 57.73 49.25 19.23 -10.89 -10.16
EBIT 1 29.6 56.59 48.12 18.1 -11.83 -11.06
Net income 1 15.2 37.09 31.74 -1.509 -8.842 -10.48
Net Debt 1 -61.05 -4.243 -109.9 -193.8 -42.43 -41.19
Reference price 2 0.4884 0.5703 0.5042 0.4992 0.3477 0.3684
Nbr of stocks (in thousands) 930,000 930,000 930,000 930,000 930,000 930,000
Announcement Date 3/8/21 3/9/22 3/8/23 4/18/24 4/24/25 4/22/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 81.88M
16.95x0.4x7.83x5.61% 4.76B
14.4x0.18x6.29x3.94% 4.53B
9.85x0.67x6.27x6.91% 3.7B
6.1x0.28x7.13x8.64% 2.55B
13.39x0.06x6.12x2.51% 1.77B
9.69x0.5x6.19x8.91% 1.42B
3.28x0.38x4.19x5.2% 1.26B
Average 10.52x 0.35x 6.29x 5.96% 2.51B
Weighted average by Cap. 11.98x 0.36x 6.60x 5.79%

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. 9689 Stock
  4. Valuation JTF International Holdings Limited