|
Real-time Estimate
Cboe Europe
15:30:49 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 93.12 GBX | +1.17% |
|
+3.38% | +10.16% |
| 09:58am | UK Stocks-Factors to watch on October 29 | RE |
| 10-28 | Deutsche Bank Maintains JD Sports Fashion at Hold, Raises PT | MT |
Company Valuation: JD Sports Fashion Plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,700 | 8,395 | 6,067 | 4,619 | 4,045 | 4,446 | - | - |
| Change | - | -13.45% | -27.73% | -23.86% | -12.43% | 9.91% | - | - |
| Enterprise Value (EV) 1 | 10,757 | 9,265 | 7,519 | 7,626 | 6,872 | 7,132 | 6,953 | 6,755 |
| Change | - | -13.87% | -18.84% | 1.43% | -9.89% | 3.78% | -2.51% | -2.84% |
| P/E | 26.2x | 59x | 11.2x | 9.38x | 9.58x | 9.84x | 8.86x | 7.52x |
| PBR | 5.03x | 3.19x | 2.13x | 1.61x | 1.37x | 1.32x | 1.16x | 1.03x |
| PEG | - | -1x | 0x | -1.03x | -0.9x | 0.99x | 0.8x | 0.4x |
| Capitalization / Revenue | 1.13x | 0.83x | 0.58x | 0.4x | 0.32x | 0.35x | 0.35x | 0.34x |
| EV / Revenue | 1.26x | 0.92x | 0.71x | 0.67x | 0.54x | 0.57x | 0.54x | 0.51x |
| EV / EBITDA | 6.69x | 5.46x | 4.59x | 4.16x | 3.43x | 3.9x | 3.69x | 3.44x |
| EV / EBIT | 10.6x | 8.74x | 7.67x | 7.27x | 6.64x | 7.93x | 7.6x | 6.88x |
| EV / FCF | 10.3x | 12.6x | 12.3x | 10.7x | 7.19x | 15.2x | 13.9x | 12.7x |
| FCF Yield | 9.66% | 7.93% | 8.13% | 9.35% | 13.9% | 6.58% | 7.19% | 7.86% |
| Dividend per Share 2 | 0.0035 | 0.008 | 0.009 | 0.01 | 0.012 | 0.0132 | 0.0153 | 0.0186 |
| Rate of return | 0.19% | 0.49% | 0.77% | 1.12% | 1.47% | 1.43% | 1.66% | 2.01% |
| EPS 2 | 0.0717 | 0.0276 | 0.1045 | 0.095 | 0.0854 | 0.0939 | 0.1044 | 0.123 |
| Distribution rate | 4.88% | 29% | 8.61% | 10.5% | 14.1% | 14.1% | 14.7% | 15.1% |
| Net sales 1 | 8,563 | 10,125 | 10,542 | 11,458 | 12,662 | 12,616 | 12,796 | 13,188 |
| EBITDA 1 | 1,607 | 1,697 | 1,638 | 1,835 | 2,001 | 1,831 | 1,882 | 1,964 |
| EBIT 1 | 1,014 | 1,060 | 979.9 | 1,049 | 1,035 | 899.4 | 915 | 981.4 |
| Net income 1 | 369.7 | 142.5 | 538.8 | 490 | 436 | 477.4 | 512.2 | 572 |
| Net Debt 1 | 1,057 | 869.9 | 1,452 | 3,007 | 2,827 | 2,686 | 2,507 | 2,309 |
| Reference price 2 | 1.8805 | 1.6275 | 1.1705 | 0.8912 | 0.8178 | 0.9244 | 0.9244 | 0.9244 |
| Nbr of stocks (in thousands) | 5,158,136 | 5,158,136 | 5,183,136 | 5,183,136 | 4,946,334 | 4,809,540 | - | - |
| Announcement Date | 22/06/22 | 17/05/23 | 31/05/24 | 21/05/25 | 07/05/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.84x | 0.57x | 3.9x | 1.43% | 5.92B | |
| 26.38x | 4.01x | 14.3x | 3.38% | 198B | |
| 44.09x | 5.42x | 22.31x | 0.85% | 143B | |
| 25.96x | 2.68x | 17.15x | 0.78% | 72.83B | |
| 22.08x | 1.5x | 8.5x | 4.17% | 28.32B | |
| 37.7x | 2.11x | 8.17x | 1.9% | 24.14B | |
| 18.5x | 2.58x | 11.65x | 2% | 22.97B | |
| 14.03x | 2.74x | 10.54x | 1.68% | 22.07B | |
| 20.38x | 1.22x | 10.41x | -.--% | 14.7B | |
| 16.91x | 2.14x | 8.58x | 3.35% | 12.65B | |
| Average | 23.59x | 2.50x | 11.55x | 1.95% | 54.44B | |
| Weighted average by Cap. | 29.85x | 3.72x | 15.59x | 2.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- JD. Stock
- Valuation JD Sports Fashion Plc
Select your edition
All financial news and data tailored to specific country editions
