JD SPORTS FASHION PLC |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 130 GBX | +2.89% |
|
-2.65% | -21.51% |
| Jun. 05 | Hibbett's Fiscal Q1 Earnings, Net Sales Fall | MT |
| Jun. 04 | Berenberg ups Future; Deutsche cuts Liontrust | AN |
Valuation
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,107 | 7,932 | 9,506 | 9,628 | 6,546 | - | - |
| Enterprise Value (EV) 1 | 9,670 | 9,066 | 10,563 | 10,498 | 7,725 | 7,495 | 8,292 |
| P/E ratio | 32.9 x | 35.4 x | 25.7 x | 67.6 x | 10.2 x | 9.01 x | 8.44 x |
| Yield | 0.03% | 0.18% | 0.19% | 0.43% | 0.77% | 0.89% | 1.08% |
| Capitalization / Revenue | 1.33 x | 1.29 x | 1.11 x | 0.95 x | 0.59 x | 0.54 x | 0.5 x |
| EV / Revenue | 1.58 x | 1.47 x | 1.23 x | 1.04 x | 0.69 x | 0.62 x | 0.63 x |
| EV / EBITDA | 9.87 x | 9.16 x | 6.57 x | 6.19 x | 4.37 x | 3.82 x | 4.02 x |
| EV / FCF | 13.7 x | 9.47 x | 10.2 x | 14.3 x | 19.3 x | 14.7 x | 13.9 x |
| FCF Yield | 7.31% | 10.6% | 9.84% | 7% | 5.17% | 6.82% | 7.17% |
| Price to Book | 6.65 x | 6.4 x | 4.93 x | 3.66 x | 1.95 x | 1.62 x | 1.4 x |
| Nbr of stocks (in thousands) | 4,866,166 | 4,866,166 | 5,158,136 | 5,158,136 | 5,183,136 | - | - |
| Reference price 2 | 1.666 | 1.630 | 1.843 | 1.866 | 1.263 | 1.263 | 1.263 |
| Announcement Date | 7/7/20 | 4/13/21 | 6/22/22 | 5/17/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,111 | 6,167 | 8,563 | 10,125 | 11,184 | 12,166 | 13,185 |
| EBITDA 1 | 979.8 | 990.2 | 1,607 | 1,697 | 1,767 | 1,962 | 2,064 |
| EBIT 1 | 516.9 | 482.3 | 1,014 | 1,060 | 1,036 | 1,181 | 1,233 |
| Operating Margin | 8.46% | 7.82% | 11.84% | 10.47% | 9.27% | 9.71% | 9.35% |
| Earnings before Tax (EBT) 1 | 348.5 | 324 | 654.7 | 440.9 | 939.9 | 1,045 | 1,053 |
| Net income 1 | 246.1 | 224.3 | 369.7 | 142.5 | 653.9 | 739.5 | 773.1 |
| Net margin | 4.03% | 3.64% | 4.32% | 1.41% | 5.85% | 6.08% | 5.86% |
| EPS 2 | 0.0506 | 0.0461 | 0.0717 | 0.0276 | 0.1241 | 0.1402 | 0.1497 |
| Free Cash Flow 1 | 706.8 | 957.4 | 1,040 | 735 | 399.4 | 511.4 | 594.4 |
| FCF margin | 11.57% | 15.52% | 12.14% | 7.26% | 3.57% | 4.2% | 4.51% |
| FCF Conversion (EBITDA) | 72.14% | 96.69% | 64.7% | 43.31% | 22.6% | 26.06% | 28.8% |
| FCF Conversion (Net income) | 287.2% | 426.84% | 281.2% | 515.79% | 61.07% | 69.16% | 76.89% |
| Dividend per Share 2 | 0.000560 | 0.002880 | 0.003500 | 0.008000 | 0.009720 | 0.0113 | 0.0137 |
| Announcement Date | 7/7/20 | 4/13/21 | 6/22/22 | 5/17/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2025 S1 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,390 | 2,545 | 3,622 | 3,886 | 4,677 | 4,418 | 5,707 | 4,784 | 4,990 | 6,136 |
| EBITDA | - | - | 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 | 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: February | 2020 | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,563 | 1,134 | 1,057 | 870 | 1,178 | 949 | 1,745 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.595 x | 1.146 x | 0.6578 x | 0.5126 x | 0.667 x | 0.4835 x | 0.8456 x |
| Free Cash Flow 1 | 707 | 957 | 1,040 | 735 | 399 | 511 | 594 |
| ROE (net income / shareholders' equity) | 29.9% | 25.5% | 41.9% | 34.1% | 22% | 20% | 17.8% |
| ROA (Net income/ Total Assets) | - | 6.59% | 10.8% | 9.15% | 7.37% | 7.3% | 7.08% |
| Assets 1 | - | 3,403 | 3,413 | 1,557 | 8,871 | 10,133 | 10,924 |
| Book Value Per Share 2 | 0.2500 | 0.2500 | 0.3700 | 0.5100 | 0.6500 | 0.7800 | 0.9000 |
| Cash Flow per Share 2 | 0.1800 | 0.2200 | 0.2500 | 0.2100 | 0.2200 | 0.2300 | 0.2200 |
| Capex 1 | 147 | 105 | 227 | 347 | 544 | 563 | 585 |
| Capex / Sales | 2.41% | 1.71% | 2.65% | 3.42% | 4.86% | 4.63% | 4.44% |
| Announcement Date | 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
1.263
GBP
Average target price
1.689
GBP
Spread / Average Target
+33.75%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -21.51% | 8.36B | |
| -15.08% | 4.14B | |
| -16.12% | 4.08B | |
| -0.61% | 1.43B | |
| -9.54% | 589M | |
| +1.88% | 551M | |
| -24.15% | 336M | |
| +2.73% | 79.55M |
- Stock Market
- Equities
- JD. Stock
- Financials JD Sports Fashion Plc
