Valuation JD Sports Fashion Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 12:41:15 13/09/2024 BST			5-day change	1st Jan Change
145.92 ^GBX	+0.71%		+9.81%	-11.60%

09-11	Investors call on UK's largest firms to give shareholders climate vote	AN
08-27	Deutsche Bank cuts Associated British Foods	AN

Fiscal Period: February	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,107	7,932	9,506	9,628	5,857	7,510	-	-
Change	-	-2.16%	19.85%	1.28%	-39.17%	28.23%	-	-
Enterprise Value (EV) ¹	9,670	9,066	10,563	10,498	7,309	9,318	8,926	9,096
Change	-	-6.24%	16.51%	-0.62%	-30.37%	27.48%	-4.21%	1.91%
P/E ratio	32.9x	35.4x	25.7x	67.6x	10.8x	11.6x	9.96x	8.74x
PBR	6.65x	6.4x	4.93x	3.66x	2.05x	2.47x	1.95x	1.66x
PEG	-	-4x	0.5x	-1.1x	0x	0.6x	0.6x	0.6x
Capitalization / Revenue	1.33x	1.29x	1.11x	0.95x	0.56x	0.66x	0.59x	0.53x
EV / Revenue	1.58x	1.47x	1.23x	1.04x	0.69x	0.82x	0.7x	0.64x
EV / EBITDA	9.87x	9.16x	6.57x	6.19x	4.46x	5.22x	4.39x	3.99x
EV / EBIT	18.7x	18.8x	10.4x	9.9x	7.46x	8.79x	7.21x	6.53x
EV / FCF	13.7x	9.47x	10.2x	14.3x	12x	30.1x	20.9x	14.7x
FCF Yield	7.31%	10.6%	9.84%	7%	8.36%	3.32%	4.78%	6.81%
Dividend per Share ²	0.00056	0.00288	0.0035	0.008	0.009	0.00971	0.0112	0.0134
Rate of return	0.03%	0.18%	0.19%	0.43%	0.8%	0.67%	0.78%	0.92%
EPS ²	0.0506	0.0461	0.0717	0.0276	0.1045	0.1252	0.1454	0.1658
Distribution rate	1.11%	6.25%	4.88%	29%	8.61%	7.76%	7.72%	8.07%
Net sales ¹	6,111	6,167	8,563	10,125	10,542	11,362	12,768	14,195
EBITDA ¹	979.8	990.2	1,607	1,697	1,638	1,784	2,034	2,277
EBIT ¹	516.9	482.3	1,014	1,060	979.9	1,060	1,239	1,393
Net income ¹	246.1	224.3	369.7	142.5	538.8	652.1	769.3	872.7
Net Debt ¹	1,563	1,134	1,057	869.9	1,452	1,807	1,415	1,586
Reference price ²	1.666	1.630	1.843	1.866	1.130	1.449	1.449	1.449
Nbr of stocks (in thousands)	4,866,166	4,866,166	5,158,136	5,158,136	5,183,136	5,183,136	-	-
Announcement Date	07/07/20	13/04/21	22/06/22	17/05/23	31/05/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JD SPORTS FASHION PLC	11.58x	0.82x	5.22x	+0.67%	9.82B
ACADEMY SPORTS AND OUTDOORS, INC.	9.27x	0.67x	5.4x	+0.76%	3.93B
TOPSPORTS INTERNATIONAL HOLDINGS LIMITED	8.92x	0.38x	2.64x	+13.88%	1.87B
GRUPO SBF S.A.	10.67x	0.85x	5.94x	+0.34%	741M
RVRC HOLDING AB	17.02x	2.55x	12.08x	+2.45%	487M
TRACK & FIELD CO S.A.	14.1x	2.13x	9.31x	+1.38%	314M
Average	11.93x	1.23x	6.76x	+3.25%	2.86B
Weighted average by Cap.	10.92x	0.81x	5.28x	+2.18%