JANUS INTERNATIONAL GROUP, INC. Financials Janus International Group, Inc.
Equities
JBI
US47103N1063
Construction Supplies & Fixtures
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.72 USD | -1.77% |
|
-1.85% | +13.79% |
| Apr. 15 | Jefferies Starts Janus International Group With Buy Rating, $20 Price Target | MT |
| Apr. 02 | Janus International Group, Inc Announces All-New Internal, Hardwired Smart Lock | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | - | 1,870 | 1,396 | 1,916 | 2,201 | - | - |
| Enterprise Value (EV) 1 | - | 2,575 | 2,026 | 2,359 | 2,527 | 2,410 | 2,269 |
| P/E ratio | 0.31 x | 31.9 x | 13 x | 14.2 x | 14.9 x | 13.5 x | 11.2 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.49 x | 1.37 x | 1.8 x | 1.99 x | 1.91 x | 1.83 x |
| EV / Revenue | - | 3.43 x | 1.99 x | 2.21 x | 2.29 x | 2.09 x | 1.88 x |
| EV / EBITDA | - | 15.9 x | 8.93 x | 8.26 x | 8.51 x | 7.66 x | 6.94 x |
| EV / FCF | - | 46.9 x | 25.4 x | 12 x | 16.1 x | 13.5 x | 11.4 x |
| FCF Yield | - | 2.13% | 3.93% | 8.31% | 6.23% | 7.42% | 8.77% |
| Price to Book | - | 6.97 x | 3.72 x | - | 3.34 x | 2.74 x | 2.34 x |
| Nbr of stocks (in thousands) | - | 146,562 | 146,647 | 146,809 | 146,838 | - | - |
| Reference price 2 | 10.78 | 12.76 | 9.520 | 13.05 | 14.99 | 14.99 | 14.99 |
| 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 | 1,105 | 1,155 | 1,206 |
| EBITDA 1 | - | 161.5 | 226.9 | 285.6 | 296.9 | 314.7 | 326.9 |
| EBIT 1 | - | 110.2 | 187.5 | 246.5 | 257 | 272.8 | 285.7 |
| Operating Margin | - | 14.69% | 18.39% | 23.12% | 23.26% | 23.62% | 23.7% |
| Earnings before Tax (EBT) 1 | - | 50.28 | 145.2 | 182.8 | 198 | 216.3 | 249.9 |
| Net income 1 | 0.1291 | 43.8 | 107.7 | 135.7 | 147.1 | 160.8 | 187.3 |
| Net margin | - | 5.84% | 10.56% | 12.73% | 13.31% | 13.92% | 15.54% |
| EPS 2 | 35.30 | 0.4000 | 0.7300 | 0.9200 | 1.003 | 1.109 | 1.334 |
| Free Cash Flow 1 | - | 54.96 | 79.66 | 196 | 157.4 | 178.8 | 198.9 |
| FCF margin | - | 7.33% | 7.81% | 18.38% | 14.25% | 15.48% | 16.5% |
| FCF Conversion (EBITDA) | - | 34.03% | 35.1% | 68.63% | 53.02% | 56.84% | 60.84% |
| FCF Conversion (Net income) | - | 125.48% | 74% | 144.44% | 107.04% | 111.19% | 106.17% |
| 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 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 187.8 | 235.4 | 229.5 | 247.7 | 262.5 | 279.7 | 251.9 | 270.6 | 280.1 | 263.7 | 252.9 | 282.8 | 293.6 | 275.2 | 265.4 |
| EBITDA 1 | 39.9 | 45.8 | 44.67 | 50.68 | 63.3 | 68.27 | 61.18 | 73.98 | 76.2 | 74.3 | 62.81 | 77.69 | 80.95 | 75.16 | 66.96 |
| EBIT 1 | 26.5 | 31.8 | 35.58 | 41.06 | 53.9 | 58.75 | 51.59 | 64.37 | 66.6 | 64.1 | 53.02 | 67.71 | 70.94 | 65.15 | 56.58 |
| Operating Margin | 14.11% | 13.51% | 15.5% | 16.58% | 20.53% | 21% | 20.48% | 23.79% | 23.78% | 24.31% | 20.96% | 23.95% | 24.16% | 23.68% | 21.32% |
| Earnings before Tax (EBT) 1 | - | 10.5 | 26.31 | 30.64 | 42.97 | 45.29 | 35 | 49.34 | 49.4 | 49.2 | 38.94 | 52.92 | 56.29 | 49.52 | 43.34 |
| Net income 1 | - | 10.28 | 19.7 | 22.84 | 32.4 | 32.71 | 25.98 | 36.99 | 37 | 35.8 | 28.81 | 39.34 | 41.88 | 36.82 | 32.33 |
| Net margin | - | 4.37% | 8.58% | 9.22% | 12.34% | 11.69% | 10.31% | 13.67% | 13.21% | 13.58% | 11.39% | 13.91% | 14.26% | 13.38% | 12.18% |
| EPS 2 | - | 0.0700 | 0.1300 | 0.1600 | 0.2200 | 0.2200 | 0.1800 | 0.2500 | 0.2500 | 0.2400 | 0.1945 | 0.2678 | 0.2874 | 0.2518 | 0.2230 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/9/21 | 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 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 705 | 630 | 443 | 326 | 208 | 67.8 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 4.365 x | 2.775 x | 1.552 x | 1.099 x | 0.6623 x | 0.2073 x |
| Free Cash Flow 1 | - | 55 | 79.7 | 196 | 157 | 179 | 199 |
| ROE (net income / shareholders' equity) | - | 21.4% | 33.5% | - | 24.3% | 22.3% | 20.8% |
| ROA (Net income/ Total Assets) | - | 4.39% | 9% | - | 13.5% | 13.4% | 12.7% |
| Assets 1 | - | 997.7 | 1,196 | - | 1,094 | 1,200 | 1,475 |
| Book Value Per Share 2 | - | 1.830 | 2.560 | - | 4.490 | 5.480 | 6.400 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 19.9 | 8.81 | 19 | 23.1 | 20.3 | 19.7 |
| Capex / Sales | - | 2.65% | 0.86% | 1.78% | 2.09% | 1.76% | 1.63% |
| 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
14.99
USD
Average target price
17.93
USD
Spread / Average Target
+19.60%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +13.79% | 2.2B | |
| +1.62% | 30.43B | |
| +10.51% | 22.86B | |
| +25.76% | 18.85B | |
| +3.11% | 15.43B | |
| +8.29% | 9.81B | |
| -2.52% | 9.46B | |
| +11.40% | 7.79B | |
| +40.20% | 7.72B | |
| -11.25% | 7.46B |
- Stock Market
- Equities
- JBI Stock
- Financials Janus International Group, Inc.
