JANUS INTERNATIONAL GROUP, INC. Financials Janus International Group, Inc.
Equities
JBI
US47103N1063
Construction Supplies & Fixtures
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.42 USD | +2.71% |
|
+4.42% | +10.50% |
| May. 20 | Janus International Group Says it has Acquired Terminal Maintenance and Construction | MT |
| May. 09 | Transcript : Janus International Group, Inc., Q1 2024 Earnings Call, May 09, 2024 |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | - | 1,870 | 1,396 | 1,916 | 2,050 | - | - |
| Enterprise Value (EV) 1 | - | 2,575 | 2,026 | 2,359 | 2,368 | 2,234 | 2,081 |
| P/E ratio | 0.31 x | 31.9 x | 13 x | 14.2 x | 13.8 x | 12.4 x | 10.6 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.49 x | 1.37 x | 1.8 x | 1.85 x | 1.78 x | 1.69 x |
| EV / Revenue | - | 3.43 x | 1.99 x | 2.21 x | 2.14 x | 1.94 x | 1.72 x |
| EV / EBITDA | - | 15.9 x | 8.93 x | 8.26 x | 7.95 x | 7.08 x | 6.3 x |
| EV / FCF | - | 46.9 x | 25.4 x | 12 x | 14.2 x | 12.4 x | 10.3 x |
| FCF Yield | - | 2.13% | 3.93% | 8.31% | 7.06% | 8.03% | 9.69% |
| Price to Book | - | 6.97 x | 3.72 x | - | 3.19 x | 2.61 x | 2.23 x |
| Nbr of stocks (in thousands) | - | 146,562 | 146,647 | 146,809 | 145,978 | - | - |
| Reference price 2 | 10.78 | 12.76 | 9.520 | 13.05 | 14.04 | 14.04 | 14.04 |
| Announcement Date | 5/7/21 | 3/15/22 | 3/16/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 750.2 | 1,020 | 1,066 | 1,106 | 1,153 | 1,209 |
| EBITDA 1 | - | 161.5 | 226.9 | 285.6 | 298 | 315.5 | 330.4 |
| EBIT 1 | - | 110.2 | 187.5 | 246.5 | 257.1 | 273.5 | 289.5 |
| Operating Margin | - | 14.69% | 18.39% | 23.12% | 23.25% | 23.73% | 23.94% |
| Earnings before Tax (EBT) 1 | - | 50.28 | 145.2 | 182.8 | 200 | 220.1 | 250.4 |
| Net income 1 | 0.1291 | 43.8 | 107.7 | 135.7 | 148.9 | 163.9 | 187 |
| Net margin | - | 5.84% | 10.56% | 12.73% | 13.47% | 14.22% | 15.46% |
| EPS 2 | 35.30 | 0.4000 | 0.7300 | 0.9200 | 1.016 | 1.134 | 1.326 |
| Free Cash Flow 1 | - | 54.96 | 79.66 | 196 | 167.1 | 179.5 | 201.6 |
| FCF margin | - | 7.33% | 7.81% | 18.38% | 15.12% | 15.57% | 16.67% |
| FCF Conversion (EBITDA) | - | 34.03% | 35.1% | 68.63% | 56.09% | 56.88% | 61.01% |
| FCF Conversion (Net income) | - | 125.48% | 74% | 144.44% | 112.27% | 109.48% | 107.77% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 5/7/21 | 3/15/22 | 3/16/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 235.4 | 229.5 | 247.7 | 262.5 | 279.7 | 251.9 | 270.6 | 280.1 | 263.7 | 254.5 | 282.4 | 294.7 | 274 | 261.4 | 297.6 |
| EBITDA 1 | 45.8 | 44.67 | 50.68 | 63.3 | 68.27 | 61.18 | 73.98 | 76.2 | 74.3 | 66.3 | 77.38 | 80.39 | 73.98 | 67.85 | 80.88 |
| EBIT 1 | 31.8 | 35.58 | 41.06 | 53.9 | 58.75 | 51.59 | 64.37 | 66.6 | 64.1 | 56.1 | 67.37 | 70.2 | 63.76 | 57.47 | 70.46 |
| Operating Margin | 13.51% | 15.5% | 16.58% | 20.53% | 21% | 20.48% | 23.79% | 23.78% | 24.31% | 22.04% | 23.86% | 23.82% | 23.27% | 21.99% | 23.68% |
| Earnings before Tax (EBT) 1 | 10.5 | 26.31 | 30.64 | 42.97 | 45.29 | 35 | 49.34 | 49.4 | 49.2 | 41.2 | 53.02 | 56.48 | 49.35 | 43.98 | 57.29 |
| Net income 1 | 10.28 | 19.7 | 22.84 | 32.4 | 32.71 | 25.98 | 36.99 | 37 | 35.8 | 30.7 | 39.51 | 42.02 | 36.82 | 32.67 | 42.54 |
| Net margin | 4.37% | 8.58% | 9.22% | 12.34% | 11.69% | 10.31% | 13.67% | 13.21% | 13.58% | 12.06% | 13.99% | 14.26% | 13.44% | 12.5% | 14.29% |
| EPS 2 | 0.0700 | 0.1300 | 0.1600 | 0.2200 | 0.2200 | 0.1800 | 0.2500 | 0.2500 | 0.2400 | 0.2100 | 0.2686 | 0.2881 | 0.2525 | 0.2243 | 0.2883 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/15/22 | 5/17/22 | 8/16/22 | 11/10/22 | 3/16/23 | 5/11/23 | 8/10/23 | 11/6/23 | 2/28/24 | 5/9/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 705 | 630 | 443 | 318 | 184 | 31.2 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 4.365 x | 2.775 x | 1.552 x | 1.068 x | 0.584 x | 0.0945 x |
| Free Cash Flow 1 | - | 55 | 79.7 | 196 | 167 | 179 | 202 |
| ROE (net income / shareholders' equity) | - | 21.4% | 33.5% | - | 24.6% | 22.7% | 21.1% |
| ROA (Net income/ Total Assets) | - | 4.39% | 9% | - | 13.6% | 13.6% | 12.9% |
| Assets 1 | - | 997.7 | 1,196 | - | 1,095 | 1,210 | 1,450 |
| Book Value Per Share 2 | - | 1.830 | 2.560 | - | 4.400 | 5.380 | 6.300 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 19.9 | 8.81 | 19 | 22.5 | 20.5 | 20 |
| Capex / Sales | - | 2.65% | 0.86% | 1.78% | 2.03% | 1.78% | 1.65% |
| Announcement Date | 5/7/21 | 3/15/22 | 3/16/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
14.42
USD
Average target price
17.93
USD
Spread / Average Target
+24.33%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +10.50% | 2.05B | |
| +22.44% | 44.42B | |
| +6.96% | 32.05B | |
| +1.37% | 20.39B | |
| +34.37% | 19.83B | |
| +3.81% | 15.48B | |
| +5.81% | 9.53B | |
| -5.12% | 9.13B | |
| +50.34% | 8.43B | |
| +6.38% | 7.5B |
- Stock Market
- Equities
- JBI Stock
- Financials Janus International Group, Inc.
