JD SPORTS FASHION PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 120.2 GBX | +3.31% |
|
+2.74% | -27.60% |
| Apr. 23 | Consumer Cos Up on Signs of Housing-Market Strength -- Consumer Roundup | DJ |
| Apr. 23 | UK stocks may finally be back in fashion | RE |
Valuation
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,390 | 8,107 | 7,580 | 9,713 | 8,336 | 6,228 | - | - |
| Enterprise Value (EV) 1 | 4,265 | 9,670 | 8,714 | 10,770 | 9,205 | 7,434 | 7,308 | 6,965 |
| P/E ratio | 16.8 x | 32.9 x | 33.8 x | 26.3 x | 58.6 x | 10.3 x | 9.89 x | 8.61 x |
| Yield | 0.38% | 0.03% | 0.18% | 0.19% | 0.5% | 0.72% | 0.8% | 0.93% |
| Capitalization / Revenue | 0.93 x | 1.33 x | 1.23 x | 1.13 x | 0.82 x | 0.59 x | 0.56 x | 0.51 x |
| EV / Revenue | 0.9 x | 1.58 x | 1.41 x | 1.26 x | 0.91 x | 0.71 x | 0.65 x | 0.57 x |
| EV / EBITDA | 8.73 x | 9.87 x | 8.8 x | 6.7 x | 5.42 x | 4.47 x | 4.14 x | 3.55 x |
| EV / FCF | 20.9 x | 13.7 x | 9.1 x | 10.4 x | 12.5 x | 18.4 x | 18.7 x | 12.7 x |
| FCF Yield | 4.78% | 7.31% | 11% | 9.65% | 7.98% | 5.43% | 5.33% | 7.85% |
| Price to Book | 4.35 x | 6.65 x | 6.12 x | 5.04 x | 3.17 x | 2.28 x | 1.86 x | 1.53 x |
| Nbr of stocks (in thousands) | 4,866,166 | 4,866,166 | 4,866,166 | 5,158,136 | 5,158,136 | 5,183,136 | - | - |
| Reference price 2 | 0.9022 | 1.666 | 1.558 | 1.883 | 1.616 | 1.202 | 1.202 | 1.202 |
| Announcement Date | 4/16/19 | 7/7/20 | 4/13/21 | 6/22/22 | 5/17/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,718 | 6,111 | 6,167 | 8,563 | 10,125 | 10,492 | 11,167 | 12,146 |
| EBITDA 1 | 488.4 | 979.8 | 990.2 | 1,607 | 1,697 | 1,664 | 1,763 | 1,961 |
| EBIT 1 | 361.5 | 516.9 | 482.3 | 1,014 | 1,060 | 988.6 | 1,032 | 1,178 |
| Operating Margin | 7.66% | 8.46% | 7.82% | 11.84% | 10.47% | 9.42% | 9.25% | 9.7% |
| Earnings before Tax (EBT) 1 | 339.9 | 348.5 | 324 | 654.7 | 440.9 | 915.4 | 932.3 | 1,051 |
| Net income 1 | 261.8 | 246.1 | 224.3 | 369.7 | 142.5 | 600 | 627.9 | 720.6 |
| Net margin | 5.55% | 4.03% | 3.64% | 4.32% | 1.41% | 5.72% | 5.62% | 5.93% |
| EPS 2 | 0.0538 | 0.0506 | 0.0461 | 0.0717 | 0.0276 | 0.1163 | 0.1214 | 0.1396 |
| Free Cash Flow 1 | 204 | 706.8 | 957.4 | 1,040 | 735 | 403.9 | 389.8 | 547.1 |
| FCF margin | 4.32% | 11.57% | 15.52% | 12.14% | 7.26% | 3.85% | 3.49% | 4.5% |
| FCF Conversion (EBITDA) | 41.77% | 72.14% | 96.69% | 64.7% | 43.31% | 24.27% | 22.1% | 27.89% |
| FCF Conversion (Net income) | 77.92% | 287.2% | 426.84% | 281.2% | 515.79% | 67.31% | 62.08% | 75.91% |
| Dividend per Share 2 | 0.003420 | 0.000560 | 0.002880 | 0.003500 | 0.008000 | 0.008680 | 0.009600 | 0.0111 |
| Announcement Date | 4/16/19 | 7/7/20 | 4/13/21 | 6/22/22 | 5/17/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: January | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,721 | 3,390 | 2,545 | 3,622 | 3,886 | 4,677 | 4,418 | 5,707 | 4,784 | 5,571 |
| EBITDA | 402.9 | - | - | 653.2 | 746.4 | - | - | - | - | - |
| EBIT | - | - | 95.4 | 386.9 | 471.7 | - | 418.1 | - | - | - |
| Operating Margin | - | - | 3.75% | 10.68% | 12.14% | - | 9.46% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | 282.5 | 364.6 | - | 298.3 | - | - | - |
| Net income | - | - | - | 186.8 | 228.7 | - | - | - | - | - |
| Net margin | - | - | - | 5.16% | 5.89% | - | - | - | - | - |
| EPS | - | - | 0.007700 | 0.0384 | 0.0444 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | 0.003500 | 0.001300 | 0.006700 | - | - |
| Announcement Date | 9/10/19 | 7/7/20 | 9/8/20 | 4/13/21 | 9/14/21 | 6/22/22 | 9/22/22 | 5/17/23 | 9/21/23 | - |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1,563 | 1,134 | 1,057 | 870 | 1,206 | 1,081 | 737 |
| Net Cash position 1 | 125 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.595 x | 1.146 x | 0.6578 x | 0.5126 x | 0.7247 x | 0.6128 x | 0.376 x |
| Free Cash Flow 1 | 204 | 707 | 957 | 1,040 | 735 | 404 | 390 | 547 |
| ROE (net income / shareholders' equity) | 29.4% | 29.9% | 25.5% | 41.9% | 34.1% | 24.8% | 21.7% | 20.3% |
| ROA (Net income/ Total Assets) | 13.7% | - | 6.59% | 10.8% | 9.15% | 7.24% | 7.62% | 7.73% |
| Assets 1 | 1,916 | - | 3,403 | 3,413 | 1,557 | 8,283 | 8,237 | 9,320 |
| Book Value Per Share 2 | 0.2100 | 0.2500 | 0.2500 | 0.3700 | 0.5100 | 0.5300 | 0.6500 | 0.7900 |
| Cash Flow per Share 2 | 0.0800 | 0.1800 | 0.2200 | 0.2500 | 0.2100 | 0.2100 | 0.2300 | 0.2100 |
| Capex 1 | 174 | 147 | 105 | 227 | 347 | 533 | 544 | 563 |
| Capex / Sales | 3.68% | 2.41% | 1.71% | 2.65% | 3.42% | 5.08% | 4.87% | 4.64% |
| Announcement Date | 4/16/19 | 7/7/20 | 4/13/21 | 6/22/22 | 5/17/23 | - | - | - |
1GBP in Million2GBP
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
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
1.202
GBP
Average target price
1.706
GBP
Spread / Average Target
+41.97%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -27.60% | 7.76B | |
| -8.00% | 4.48B | |
| -10.53% | 4.31B | |
| +3.05% | 1.48B | |
| +4.07% | 646M | |
| +1.02% | 563M | |
| -24.28% | 345M | |
| +2.27% | 77.79M |
- Stock Market
- Equities
- JD. Stock
- Financials JD Sports Fashion Plc
