Company Valuation: JD Sports Fashion Plc

Data adjusted to current consolidation scope
Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 8,107 7,932 9,506 9,628 5,857 4,442 - -
Change - -2.16% 19.85% 1.28% -39.17% -24.16% - -
Enterprise Value (EV) 1 9,670 9,066 10,563 10,498 7,309 7,109 7,013 6,745
Change - -6.24% 16.51% -0.62% -30.37% -2.74% -1.34% -3.83%
P/E ratio 32.9x 35.4x 25.7x 67.6x 10.8x 11.2x 7.02x 6.15x
PBR 6.65x 6.4x 4.93x 3.66x 2.05x 1.53x 1.28x 1.08x
PEG - -4x 0.5x -1.1x 0x -0.4x 0.1x 0.4x
Capitalization / Revenue 1.33x 1.29x 1.11x 0.95x 0.56x 0.39x 0.35x 0.33x
EV / Revenue 1.58x 1.47x 1.23x 1.04x 0.69x 0.62x 0.55x 0.5x
EV / EBITDA 9.87x 9.16x 6.57x 6.19x 4.46x 4.03x 3.65x 3.25x
EV / EBIT 18.7x 18.8x 10.4x 9.9x 7.46x 6.92x 6.37x 5.59x
EV / FCF 13.7x 9.47x 10.2x 14.3x 12x 13x 14.7x 10.7x
FCF Yield 7.31% 10.6% 9.84% 7% 8.36% 7.68% 6.79% 9.35%
Dividend per Share 2 0.00056 0.00288 0.0035 0.008 0.009 0.00949 0.0102 0.0113
Rate of return 0.03% 0.18% 0.19% 0.43% 0.8% 1.11% 1.19% 1.31%
EPS 2 0.0506 0.0461 0.0717 0.0276 0.1045 0.0764 0.122 0.1394
Distribution rate 1.11% 6.25% 4.88% 29% 8.61% 12.4% 8.38% 8.08%
Net sales 1 6,111 6,167 8,563 10,125 10,542 11,397 12,696 13,504
EBITDA 1 979.8 990.2 1,607 1,697 1,638 1,766 1,921 2,072
EBIT 1 516.9 482.3 1,014 1,060 979.9 1,028 1,101 1,206
Net income 1 246.1 224.3 369.7 142.5 538.8 403.1 643.6 734.9
Net Debt 1 1,563 1,134 1,057 869.9 1,452 2,667 2,571 2,303
Reference price 2 1.6660 1.6300 1.8430 1.8665 1.1300 0.8570 0.8570 0.8570
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 7/7/20 4/13/21 6/22/22 5/17/23 5/31/24 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
10.97x0.61x3.97x1.13% 5.38B
9.27x0.64x5.38x0.79% 3.67B
12.22x0.53x4.18x7.92% 2.32B
16.29x2.5x12.18x2.79% 496M
4.92x0.65x4.31x1.05% 461M
12.26x1.73x7.85x1.36% 256M
Average 10.99x 1.11x 6.31x percentage-no-prefix 2.1B
Weighted average by Cap. 10.72x 0.70x 4.83x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. JD. Stock
  4. Valuation JD Sports Fashion Plc