Company Valuation: JTF International Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 140.8 454.2 530.4 468.9 464.3 323.3
Change - 222.6% 16.77% -11.59% -0.98% -30.36%
Enterprise Value (EV) 1 100.3 393.1 526.1 359 270.5 280.9
Change - 292.15% 33.82% -31.77% -24.64% 3.85%
P/E ratio 3.01x 29.6x 14.3x 14.8x -308x -36.6x
PBR 0.5x 1.3x 1.37x 1.12x 1.08x 0.77x
PEG - -0.4x 0x -1x 3x -0x
Capitalization / Revenue 0.07x 0.41x 0.26x 0.31x 0.37x 0.29x
EV / Revenue 0.05x 0.36x 0.26x 0.23x 0.22x 0.25x
EV / EBITDA 1.63x 12.8x 9.11x 7.29x 14.1x -25.8x
EV / EBIT 1.65x 13.3x 9.3x 7.46x 14.9x -23.7x
EV / FCF -2.06x -11.7x -8.42x 3.65x 3.31x -1.9x
FCF Yield -48.6% -8.55% -11.9% 27.4% 30.2% -52.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0742 0.0165 0.0399 0.0341 -0.001622 -0.009507
Distribution rate - - - - - -
Net sales 1 2,142 1,100 2,043 1,535 1,240 1,120
EBITDA 1 61.4 30.74 57.73 49.25 19.23 -10.89
EBIT 1 60.66 29.6 56.59 48.12 18.1 -11.83
Net income 1 39.87 15.2 37.09 31.74 -1.509 -8.842
Net Debt 1 -40.54 -61.05 -4.243 -109.9 -193.8 -42.43
Reference price 2 0.2235 0.4884 0.5703 0.5042 0.4992 0.3477
Nbr of stocks (in thousands) 630,000 930,000 930,000 930,000 930,000 930,000
Announcement Date 3/25/20 3/8/21 3/9/22 3/8/23 4/18/24 4/24/25
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 55.09M
19.59x0.47x9.1x4.66% 5.01B
13.99x0.17x6.07x3.6% 4.35B
14.44x0.41x11.84x6.45% 4.17B
9.73x0.65x6.05x7.05% 3.38B
201.26x0.3x13.23x3.62% 2.35B
7.8x0.64x7.42x2.98% 1.91B
19.07x0.05x5.5x2.52% 1.62B
9.84x0.56x6.54x7.56% 1.5B
Average 36.96x 0.41x 8.22x 4.8% 2.7B
Weighted average by Cap. 32.33x 0.41x 8.47x 4.91%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 9689 Stock
  4. Valuation JTF International Holdings Limited