JUBILANT FLAME INTERNATIONAL, LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0285 USD | +18.75% |
|
0.00% | +50.79% |
Valuation
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 0.5176 | 0.5393 | 1.486 | 0.6861 | 0.5216 | 0.3997 |
| Enterprise Value (EV) 1 | 0.9491 | 1.019 | 2.034 | 1.275 | 1.15 | 1.092 |
| P/E ratio | -1.63 x | -7.01 x | -17.7 x | -10.6 x | -8.48 x | -5.93 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 9.74 x | 14.6 x | - | - | - | - |
| EV / Revenue | 17.9 x | 27.5 x | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | 13.6 x | -52.9 x | -53.8 x | -82.9 x | -67.5 x | -28.3 x |
| FCF Yield | 7.36% | -1.89% | -1.86% | -1.21% | -1.48% | -3.54% |
| Price to Book | -0.52 x | -0.52 x | -1.36 x | -0.6 x | -0.42 x | -0.31 x |
| Nbr of stocks (in thousands) | 18,486 | 18,923 | 19,048 | 19,548 | 19,986 | 19,986 |
| Reference price 2 | 0.0280 | 0.0285 | 0.0780 | 0.0351 | 0.0261 | 0.0200 |
| Announcement Date | 5/17/19 | 5/12/20 | 5/7/21 | 5/9/22 | 5/10/23 | 5/7/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.0531 | 0.037 | - | - | - | - |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | -0.3161 | -0.0761 | -0.0842 | -0.0648 | -0.0615 | -0.0674 |
| Operating Margin | -594.81% | -205.82% | - | - | - | - |
| Earnings before Tax (EBT) 1 | -0.3161 | -0.0761 | -0.0842 | -0.0648 | -0.0615 | -0.0674 |
| Net income 1 | -0.3161 | -0.0761 | -0.0842 | -0.0648 | -0.0615 | -0.0674 |
| Net margin | -594.81% | -205.82% | - | - | - | - |
| EPS 2 | -0.0171 | -0.004064 | -0.004419 | -0.003315 | -0.003079 | -0.003370 |
| Free Cash Flow 1 | 0.0698 | -0.0193 | -0.0378 | -0.0154 | -0.0171 | -0.0386 |
| FCF margin | 131.42% | -52.09% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/17/19 | 5/12/20 | 5/7/21 | 5/9/22 | 5/10/23 | 5/7/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.43 | 0.48 | 0.55 | 0.59 | 0.63 | 0.69 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 0.07 | -0.02 | -0.04 | -0.02 | -0.02 | -0.04 |
| ROE (net income / shareholders' equity) | 34.5% | 7.44% | 7.75% | 5.67% | 5.13% | 5.33% |
| ROA (Net income/ Total Assets) | -729% | -165% | -211% | -232% | -272% | -314% |
| Assets 1 | 0.0434 | 0.0462 | 0.0399 | 0.0279 | 0.0227 | 0.0215 |
| Book Value Per Share 2 | -0.0500 | -0.0600 | -0.0600 | -0.0600 | -0.0600 | -0.0600 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 5/17/19 | 5/12/20 | 5/7/21 | 5/9/22 | 5/10/23 | 5/7/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +50.79% | 570K | |
| -16.28% | 187B | |
| +0.27% | 167B | |
| +2.14% | 156B | |
| +3.04% | 99.58B | |
| +36.85% | 83.88B | |
| +9.81% | 81.71B | |
| -5.96% | 73.02B | |
| -25.53% | 50.5B | |
| -7.71% | 44.22B |
- Stock Market
- Equities
- JFIL Stock
- Financials Jubilant Flame International, Ltd.
