Valuation JB Hi-Fi Limited

Equities

Market Closed - Australian S.E. Other stock markets 12:10:14 2025-01-24 am EST			5-day change	1st Jan Change
98.05 ^AUD	-0.44%		+4.19%	+5.79%

Jan. 02	JB Hi-Fi Says State Street, Units Lift Stake in Company to 6.92%	MT
Dec. 17	Aussie discretionary retailers face brighter 2025 as rate cut nears	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,943	5,811	4,218	4,783	6,692	10,767	-	-
Change	-	17.55%	-27.42%	13.42%	39.91%	60.89%	-	-
Enterprise Value (EV) ¹	5,434	6,179	4,696	5,261	7,032	11,200	11,143	11,286
Change	-	13.72%	-23.99%	12.03%	33.66%	59.27%	-0.51%	1.29%
P/E ratio	16.4x	11.6x	8.06x	9.12x	15.3x	23.5x	22.5x	21.5x
PBR	4.51x	4.44x	3.42x	3.37x	4.29x	6.59x	6.06x	5.49x
PEG	-	0.2x	0.89x	17.77x	-0.9x	5.06x	4.8x	4.78x
Capitalization / Revenue	0.62x	0.65x	0.46x	0.5x	0.7x	1.05x	0.99x	0.95x
EV / Revenue	0.69x	0.69x	0.51x	0.55x	0.73x	1.09x	1.03x	1x
EV / EBITDA	7.42x	6.43x	4.63x	5.3x	7.95x	11.9x	11.3x	10.9x
EV / EBIT	11.2x	8.32x	5.91x	6.84x	10.9x	16.3x	15.3x	14.8x
EV / FCF	5.79x	12.3x	8.24x	8.16x	10.4x	22.4x	20.4x	19.3x
FCF Yield	17.3%	8.11%	12.1%	12.3%	9.64%	4.46%	4.91%	5.18%
Dividend per Share ²	1.89	2.87	3.16	3.12	2.61	3.107	3.228	3.364
Rate of return	4.39%	5.67%	8.22%	7.13%	4.26%	3.16%	3.28%	3.42%
EPS ²	2.631	4.378	4.774	4.799	3.997	4.182	4.379	4.575
Distribution rate	71.8%	65.6%	66.2%	65%	65.3%	74.3%	73.7%	73.5%
Net sales ¹	7,919	8,916	9,232	9,626	9,592	10,292	10,824	11,307
EBITDA ¹	732.3	961.6	1,014	993.2	884.3	939.4	989.6	1,038
EBIT ¹	486.5	743.1	794.6	769	647.2	686.6	726.5	763.2
Net income ¹	302.3	506.1	544.9	524.6	438.8	460	481.3	502.4
Net Debt ¹	490.1	368.1	478.8	477.8	339.7	432.6	375.3	519
Reference price ²	43.03	50.58	38.46	43.75	61.21	98.48	98.48	98.48
Nbr of stocks (in thousands)	114,883	114,883	109,660	109,334	109,334	109,334	-	-
Announcement Date	8/16/20	8/15/21	8/14/22	8/13/23	8/11/24	-	-	-

¹AUD in Million²AUD

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	Capi. ($)
JB HI-FI LIMITED	23.55x	1.09x	11.92x	+3.16%	6.76B
BEST BUY CO., INC.	14.12x	0.42x	6.77x	+4.40%	18.31B
MOBILE WORLD INVESTMENT CORPORATION	21.86x	0.58x	10.57x	+0.82%	3.45B
UNITED ELECTRONICS COMPANY	15.3x	1.31x	12.49x	+4.46%	1.95B
BIC CAMERA INC.	18.52x	0.31x	7.9x	+1.96%	1.77B
CECONOMY AG	7.19x	0.13x	2.91x	+2.27%	1.33B
CURRYS PLC	10.91x	0.13x	2.34x	+1.44%	1.22B
EDION CORPORATION	14.16x	-	-	+2.54%	1.21B
ARLO TECHNOLOGIES, INC.	-34.78x	-	-	-	1.2B
Average	10.09x	0.57x	7.84x	+2.63%	4.13B
Weighted average by Cap.	14.89x	0.59x	8.22x	+3.46%