XNASJWEL
Market cap5mUSD
Dec 24, Last price
2.60USD
1D
-2.25%
1Q
79.93%
IPO
-64.19%
Name
Jowell Global Ltd
Chart & Performance
P/E
—
P/S
0.04
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-36.04%
Rev. gr., 5y
45.92%
Revenues
160m
-23.80%
Net income
-11m
L-0.60%
CFO
-13m
L+12.50%
Profile
Jowell Global Ltd. engages in the online retail of cosmetics, health and nutritional supplements, and household products in China. It also sells skin care, body care, and baby and children products; washing items; fragrances; food products; electronics; and apparel. In addition, it sells its products through retail stores under the Love Home brand name. As of December 31, 2021, it operated 26,043 Love Home Stores. The company also offers an online marketplace that enables third-party sellers to sell their products to the company's consumers. The company was founded in 2012 and is based in Shanghai, China.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 160,009 -23.80% | 209,981 22.86% | 170,912 76.42% | |||
Cost of revenue | 167,878 | 218,322 | 174,147 | |||
Unusual Expense (Income) | ||||||
NOPBT | (7,868) | (8,341) | (3,235) | |||
NOPBT Margin | ||||||
Operating Taxes | 135 | (420) | (191) | |||
Tax Rate | ||||||
NOPAT | (8,003) | (7,921) | (3,044) | |||
Net income | (11,467) -0.60% | (11,536) 80.56% | (6,389) -278.13% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 9,883 | 25,685 | ||||
BB yield | -80.60% | -4.85% | ||||
| Debt | ||||||
Debt current | 1,367 | 3,644 | 3,989 | |||
Long-term debt | 3,007 | 4,199 | 7,987 | |||
Deferred revenue | ||||||
Other long-term liabilities | (1) | |||||
Net debt | (765) | (13,331) | (14,135) | |||
| Cash flow | ||||||
Cash from operating activities | (13,492) | (11,993) | (18,034) | |||
CAPEX | (12) | (1,338) | (1,987) | |||
Cash from investing activities | (42) | (1,338) | (6,637) | |||
Cash from financing activities | (1,633) | 9,939 | 27,212 | |||
FCF | (10,219) | (7,716) | (19,161) | |||
| Balance | ||||||
Cash | 1,250 | 16,718 | 21,250 | |||
Long term investments | 3,888 | 4,455 | 4,862 | |||
Excess cash | 10,674 | 17,566 | ||||
Stockholders' equity | (27,474) | (15,092) | (1,144) | |||
Invested Capital | 55,086 | 58,294 | 48,804 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 2,141 | 29,556 | 24,562 | |||
Price | 2.14 415.76% | 0.41 -98.07% | 21.55 | |||
Market cap | 4,581 -62.64% | 12,263 -97.68% | 529,316 | |||
EV | 3,828 | (1,034) | 515,182 | |||
EBITDA | (6,084) | (6,420) | (2,168) | |||
EV/EBITDA | 0.16 | |||||
Interest | 76 | 117 | 92 | |||
Interest/NOPBT | ||||||