Valuation JD Sports Fashion Plc

Stocks

Market Closed - London S.E. 11:35:05 2026-08-28 EDT			5-day change	1st Jan Change
86.70 ^GBX	+0.30%		+2.56%	+2.65%

08-28	Panmure Liberum raises Hays to 'buy'	AN
08-26	FTSE 100 drifts lower as eyes turn to Nvidia	AN

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	4,170	-	-
Change	-	-13.45%	-27.73%	-23.86%	-12.43%	3.08%	-	-
Enterprise Value (EV) ¹	10,757	9,265	7,519	7,626	6,872	6,881	6,730	6,549
Change	-	-13.87%	-18.84%	1.43%	-9.89%	0.13%	-2.19%	-2.7%
P/E	26.2x	59x	11.2x	9.38x	9.58x	8.64x	7.38x	6.64x
PBR	5.03x	3.19x	2.13x	1.61x	1.37x	1.23x	1.13x	0.96x
PEG	-	-1x	0x	-1.03x	-0.9x	0.5x	0.4x	0.6x
Capitalization / Revenue	1.13x	0.83x	0.58x	0.4x	0.32x	0.33x	0.32x	0.31x
EV / Revenue	1.26x	0.92x	0.71x	0.67x	0.54x	0.55x	0.52x	0.49x
EV / EBITDA	6.69x	5.46x	4.59x	4.16x	3.43x	3.72x	3.5x	3.3x
EV / EBIT	10.6x	8.74x	7.67x	7.27x	6.64x	7.42x	6.9x	6.49x
EV / FCF	10.3x	12.6x	12.3x	10.7x	7.19x	14.6x	13.7x	11.9x
FCF Yield	9.66%	7.93%	8.13%	9.35%	13.9%	6.86%	7.31%	8.37%
Dividend per Share ²	0.0035	0.008	0.009	0.01	0.012	0.0131	0.0154	0.0184
Rate of return	0.19%	0.49%	0.77%	1.12%	1.47%	1.51%	1.78%	2.12%
EPS ²	0.0717	0.0276	0.1045	0.095	0.0854	0.1004	0.1175	0.1305
Distribution rate	4.88%	29%	8.61%	10.5%	14.1%	13.1%	13.1%	14.1%
Net sales ¹	8,563	10,125	10,542	11,458	12,662	12,558	13,033	13,361
EBITDA ¹	1,607	1,697	1,638	1,835	2,001	1,850	1,924	1,983
EBIT ¹	1,014	1,060	979.9	1,049	1,035	927.8	975.5	1,009
Net income ¹	369.7	142.5	538.8	490	436	521.3	566.9	596.3
Net Debt ¹	1,057	869.9	1,452	3,007	2,827	2,711	2,561	2,379
Reference price ²	1.8805	1.6275	1.1705	0.8912	0.8178	0.8670	0.8670	0.8670
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	6/22/22	5/17/23	5/31/24	5/21/25	5/7/26	-	-	-

¹GBP in Million²GBP

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.($)
JD SPORTS FASHION PLC	8.64x	0.55x	3.72x	1.51%	5.65B
ACADEMY SPORTS AND OUTDOORS, INC.	7.13x	0.44x	4x	1.3%	2.7B
PT MAP AKTIF ADIPERKASA TBK	11.19x	0.88x	4.81x	0.85%	1.17B
TOPSPORTS INTERNATIONAL HOLDINGS LIMITED	5.66x	0.19x	1.75x	18.84%	890M
RVRC HOLDING AB	17.6x	2.78x	12.84x	2.58%	618M
TRACK & FIELD CO S.A.	10.66x	1.53x	6.24x	1.9%	376M
GRUPO SBF S.A.	4.15x	0.49x	3.49x	2.1%	369M
Average	9.29x	0.98x	5.26x	4.15%	1.68B
Weighted average by Cap.	8.71x	0.68x	4.29x	2.8%