Valuation JADE GROUP,Inc

Stocks

Market Closed - Japan Exchange 04:30:00 18/09/26 pm AEST			5-day change	1st Jan Change
1,890.00 ^JPY	-0.53%		-1.46%	+30.89%

01/12	JADE GROUP,Inc completed the acquisition of Business of Royal Corporation from Royal Corporation.	CI
29/10/25	JADE GROUP,Inc entered into a share purchase agreement to acquire Business of Royal Corporation for approximately ¥880 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2023	2024	2025	2026
Market Cap ¹	23,168	11,134	22,657	13,309	17,671
Change	-	-	103.5%	-41.26%	32.78%
Enterprise Value (EV) ¹	20,345	8,121	23,069	11,021	15,179
Change	-	-	184.07%	-52.23%	37.73%
P/E	19.3x	9.04x	23.9x	26.1x	11.3x
PBR	5.3x	1.9x	3.65x	2.49x	2.35x
PEG	-	-	-1.2x	-0.7x	0x
Capitalization / Revenue	2.25x	1.06x	1.7x	0.69x	0.91x
EV / Revenue	1.98x	0.78x	1.73x	0.57x	0.78x
EV / EBITDA	13.1x	6.95x	12.3x	4.82x	4.96x
EV / EBIT	14.1x	8.19x	13.7x	7.18x	6.31x
EV / FCF	13.7x	-	-7.82x	1.82x	27.3x
FCF Yield	7.28%	-	-12.8%	55%	3.67%
Dividend per Share ²	10	-	-	-	30
Rate of return	0.49%	-	-	-	1.76%
EPS ²	105.8	110.6	88.32	52.86	151.6
Distribution rate	9.45%	-	-	-	19.8%
Net sales ¹	10,275	10,464	13,356	19,231	19,441
EBITDA ¹	1,553	1,168	1,879	2,288	3,063
EBIT ¹	1,439	991	1,686	1,535	2,404
Net income ¹	1,250	1,258	1,001	565	1,570
Net Debt ¹	-2,823	-3,013	412	-2,288	-2,492
Reference price ²	2,039.00	1,000.00	2,110.00	1,382.00	1,706.00
Nbr of stocks (in thousands)	11,362	11,134	10,738	9,630	10,358
Announcement Date	28/5/21	29/5/23	31/5/24	30/5/25	27/5/26

¹JPY in Million²JPY

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.($)
JADE GROUP,INC	-	-	-	-	124M
ALIBABA GROUP HOLDING LIMITED	22.34x	1.64x	11.3x	0.96%	288B
SHOPIFY INC.	85.83x	11.25x	60.57x	-.--%	177B
PDD HOLDINGS INC.	8.11x	0.9x	3.91x	-.--%	113B
MERCADOLIBRE, INC.	47.87x	1.94x	20.1x	-.--%	92.29B
MEITUAN	-91.61x	0.68x	26.12x	-.--%	58.21B
EBAY INC.	24.41x	4.24x	14.11x	1.14%	48.19B
COPART, INC.	18.28x	4.8x	11.64x	-	26.77B
RB GLOBAL, INC.	29.91x	3.48x	11.64x	1.54%	15.5B
VIPSHOP HOLDINGS LIMITED	4.46x	0.22x	2.5x	4.52%	6.92B
Average	16.62x	3.24x	17.99x	1.02%	82.6B
Weighted average by Cap.	28.84x	3.85x	23.01x	0.48%