investorscraft@gmail.com

Intrinsic ValueJardine Matheson Holdings Limited (JARB.L)

Previous Close£40.32
Intrinsic Value
Upside potential
Previous Close
£40.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jardine Matheson Holdings Limited is a diversified conglomerate with a broad operational footprint across Asia and internationally. The company operates through multiple subsidiaries, spanning industries such as motor vehicles, property development, food retailing, health and beauty, and engineering. Its revenue streams are highly diversified, including franchise operations like Pizza Hut and KFC, luxury hotel management, and heavy equipment sales. This multi-sector approach mitigates industry-specific risks while capitalizing on regional growth opportunities, particularly in China and Southeast Asia. Jardine Matheson’s market position is reinforced by its long-standing presence, established since 1832, and its ability to leverage local partnerships. The company’s vertical integration—from property ownership to retail operations—enhances cost efficiencies and competitive moats. However, its exposure to cyclical sectors like real estate and automotive introduces volatility. Its conglomerate structure provides resilience but may also limit focused growth compared to pure-play competitors. The firm’s strategic investments in infrastructure, logistics, and agribusiness align with emerging market demand, though execution risks remain.

Revenue Profitability And Efficiency

Jardine Matheson reported revenue of $35.8 billion for FY 2024, reflecting its vast operational scale. However, net income was negative at -$468 million, driven by macroeconomic headwinds and sector-specific challenges. Operating cash flow remained robust at $5 billion, underscoring core business resilience. Capital expenditures of -$1.25 billion indicate ongoing investments, though profitability metrics like diluted EPS (-$1.61) highlight near-term pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its net loss, but its diversified portfolio generates stable cash flows. Capital efficiency is mixed, with high debt levels ($19.4 billion) offset by strong liquidity ($4.8 billion in cash). The conglomerate structure dilutes ROIC but provides cross-sector stability, though sector-specific downturns can weigh on consolidated performance.

Balance Sheet And Financial Health

Jardine Matheson’s balance sheet shows significant leverage, with total debt at $19.4 billion against cash reserves of $4.8 billion. The debt load is manageable given its cash flow generation, but refinancing risks persist in a rising-rate environment. The company’s asset-heavy model, including property holdings, provides collateral but limits agility.

Growth Trends And Dividend Policy

Growth is uneven across segments, with Asia-facing businesses outperforming. The dividend payout ($2.25 per share) signals commitment to shareholders, though sustainability depends on earnings recovery. Long-term trends favor its exposure to emerging markets, but near-term volatility may persist.

Valuation And Market Expectations

At a market cap of $13.8 billion, the stock trades at a discount to peers, reflecting its conglomerate discount and recent losses. The low beta (0.426) suggests defensive positioning, but investor sentiment hinges on regional economic recovery.

Strategic Advantages And Outlook

Jardine Matheson’s strategic advantages include diversification, regional expertise, and brand equity. The outlook is cautiously optimistic, with recovery contingent on Asia’s economic rebound and operational streamlining. Execution risks in cyclical sectors remain a watchpoint.

Sources

Company filings, LSE disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount