Valuation JD Sports Fashion Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:22 05/06/2026 BST			5-day change	1st Jan Change
84.48 ^GBX	-3.41%		+0.26%	+0.02%

06-05	The Jobs Report Just Made the Fed's Life Harder
06-05	To infinity and beyond

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	9,700	8,395	6,067	4,619	4,045	4,063	-	-
Change	-	-13.45%	-27.73%	-23.86%	-12.43%	0.44%	-	-
Enterprise Value (EV) ¹	10,757	9,265	7,519	7,626	6,872	6,768	6,540	6,243
Change	-	-13.87%	-18.84%	1.43%	-9.89%	-1.51%	-3.37%	-4.55%
P/E ratio	26.2x	59x	11.2x	9.38x	9.58x	8.48x	7.06x	6.42x
PBR	5.03x	3.19x	2.13x	1.61x	1.37x	1.18x	1.09x	0.95x
PEG	-	-1x	0x	-1.03x	-0.9x	0.5x	0.3x	0.64x
Capitalization / Revenue	1.13x	0.83x	0.58x	0.4x	0.32x	0.32x	0.31x	0.3x
EV / Revenue	1.26x	0.92x	0.71x	0.67x	0.54x	0.53x	0.5x	0.46x
EV / EBITDA	6.69x	5.46x	4.59x	4.16x	3.43x	3.61x	3.38x	3.14x
EV / EBIT	10.6x	8.74x	7.67x	7.27x	6.64x	7x	6.51x	6.01x
EV / FCF	10.3x	12.6x	12.3x	10.7x	7.19x	14.8x	13.4x	11.7x
FCF Yield	9.66%	7.93%	8.13%	9.35%	13.9%	6.74%	7.48%	8.54%
Dividend per Share ²	0.0035	0.008	0.009	0.01	0.012	0.0133	0.0152	0.0191
Rate of return	0.19%	0.49%	0.77%	1.12%	1.47%	1.57%	1.8%	2.26%
EPS ²	0.0717	0.0276	0.1045	0.095	0.0854	0.0996	0.1197	0.1316
Distribution rate	4.88%	29%	8.61%	10.5%	14.1%	13.3%	12.7%	14.5%
Net sales ¹	8,563	10,125	10,542	11,458	12,662	12,777	13,162	13,442
EBITDA ¹	1,607	1,697	1,638	1,835	2,001	1,873	1,934	1,991
EBIT ¹	1,014	1,060	979.9	1,049	1,035	966.9	1,005	1,039
Net income ¹	369.7	142.5	538.8	490	436	550.3	563.9	586.7
Net Debt ¹	1,057	869.9	1,452	3,007	2,827	2,705	2,477	2,180
Reference price ²	1.8805	1.6275	1.1705	0.8912	0.8178	0.8448	0.8448	0.8448
Nbr of stocks (in thousands)	5,158,136	5,158,136	5,183,136	5,183,136	4,946,334	4,809,540	-	-
Announcement Date	22/06/22	17/05/23	31/05/24	21/05/25	07/05/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JD SPORTS FASHION PLC	8.48x	0.53x	3.61x	1.57%	5.43B
ACADEMY SPORTS AND OUTDOORS, INC.	8.56x	0.52x	4.63x	1.06%	3.34B
TOPSPORTS INTERNATIONAL HOLDINGS LIMITED	12.33x	0.55x	4.61x	8.15%	2.29B
PT MAP AKTIF ADIPERKASA TBK	9.19x	0.67x	3.6x	1.5%	896M
RVRC HOLDING AB	19.22x	3.01x	13.87x	2.52%	679M
GRUPO SBF S.A.	5.16x	0.54x	3.83x	3.44%	442M
TRACK & FIELD CO S.A.	12.14x	1.76x	7.16x	1.64%	431M
Average	10.73x	1.08x	5.90x	2.84%	1.93B
Weighted average by Cap.	9.75x	0.70x	4.67x	2.66%