Valuation JB Hi-Fi Limited

Equities

Market Closed - Australian S.E. Other stock markets 12:10:21 2026-01-13 am EST			5-day change	1st Jan Change
90.51 ^AUD	-2.95%		-3.70%	-5.93%

Jan. 06	Retail Trading in Australia Softens Amid Festive December 2025, Says Jefferies	MT
Dec. 21	JB Hi-Fi Limited(ASX:JBH) added to S&P Global 1200	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,811	4,218	4,783	6,692	12,065	10,196	-	-
Change	-	-27.42%	13.42%	39.91%	80.28%	-15.49%	-	-
Enterprise Value (EV) ¹	6,179	4,696	5,261	7,032	12,495	10,599	10,498	10,441
Change	-	-23.99%	12.03%	33.66%	77.69%	-15.17%	-0.96%	-0.54%
P/E ratio	11.6x	8.06x	9.12x	15.3x	26.2x	20.2x	19x	18.1x
PBR	4.44x	3.42x	3.37x	4.29x	7.46x	6.07x	5.61x	5.21x
PEG	-	0.89x	17.77x	-0.9x	4.83x	2.07x	3.1x	3.69x
Capitalization / Revenue	0.65x	0.46x	0.5x	0.7x	1.14x	0.91x	0.86x	0.82x
EV / Revenue	0.69x	0.51x	0.55x	0.73x	1.18x	0.94x	0.88x	0.84x
EV / EBITDA	6.43x	4.63x	5.3x	7.95x	13.1x	10.3x	9.66x	9.17x
EV / EBIT	8.32x	5.91x	6.84x	10.9x	18x	14x	13x	12.3x
EV / FCF	12.3x	8.24x	8.16x	10.4x	19.9x	15.4x	14.3x	13.5x
FCF Yield	8.11%	12.1%	12.3%	9.64%	5.04%	6.48%	6.99%	7.41%
Dividend per Share ²	2.87	3.16	3.12	2.61	2.75	3.606	3.843	4.059
Rate of return	5.67%	8.22%	7.13%	4.26%	2.49%	3.87%	4.12%	4.35%
EPS ²	4.378	4.774	4.799	3.997	4.214	4.626	4.909	5.15
Distribution rate	65.6%	66.2%	65%	65.3%	65.3%	78%	78.3%	78.8%
Net sales ¹	8,916	9,232	9,626	9,592	10,555	11,244	11,875	12,387
EBITDA ¹	961.6	1,014	993.2	884.3	952.9	1,027	1,086	1,138
EBIT ¹	743.1	794.6	769	647.2	694.1	757.4	806.9	848.2
Net income ¹	506.1	544.9	524.6	438.8	462.4	508.3	539.2	565.9
Net Debt ¹	368.1	478.8	477.8	339.7	430.3	402.9	301.6	245
Reference price ²	50.58	38.46	43.75	61.21	110.35	93.26	93.26	93.26
Nbr of stocks (in thousands)	114,883	109,660	109,334	109,334	109,334	109,334	-	-
Announcement Date	8/15/21	8/14/22	8/13/23	8/11/24	8/10/25	-	-	-

¹AUD in Million²AUD

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.($)
JB HI-FI LIMITED	20.16x	0.94x	10.32x	3.87%	6.85B
BEST BUY CO., INC.	13.7x	0.31x	4.9x	5.7%	14.07B
MOBILE WORLD INVESTMENT CORPORATION	20.08x	0.77x	13.66x	1.23%	4.92B
CECONOMY AG	8.59x	0.14x	2.99x	2.45%	2.54B
CURRYS PLC	10.99x	0.23x	4.11x	1.91%	1.8B
BIC CAMERA INC.	17.52x	0.31x	7.57x	2.46%	1.85B
UNITED ELECTRONICS COMPANY	13.33x	1.02x	9.12x	5.51%	1.73B
ARLO TECHNOLOGIES, INC.	83.32x	-	-	-	1.44B
FNAC DARTY	15.25x	0.22x	3.36x	3.27%	1.01B
Average	22.55x	0.49x	7.00x	3.3%	4.02B
Weighted average by Cap.	18.27x	0.51x	7.33x	4.02%