Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
JD Sports Fashion PLC banner

JD Sports Fashion PLC
LSE:JD

Watchlist Manager
JD Sports Fashion PLC Logo
JD Sports Fashion PLC
LSE:JD
Watchlist
Price: 80.36 GBX -1.11% Market Closed
Market Cap: £4B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+36%
5Y
+108%
10Y
+644%
Operating Income
+
3Y
+17%
5Y
+174%
10Y
+816%
Net Income
+
3Y
+56%
5Y
+169%
10Y
+584%

Earnings Waterfall
JD Sports Fashion PLC

Income Statement
JD Sports Fashion PLC

Rotate your device to view
Income Statement
Currency: GBP
Mar-2002 Sep-2002 Jul-2003 Jan-2004 Jul-2004 Jan-2005 Jul-2005 Jan-2006 Jul-2006 Jan-2007 Jul-2007 Feb-2008 Aug-2008 Jan-2009 Aug-2009 Jan-2010 Jul-2010 Jan-2011 Jul-2011 Jan-2012 Jul-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Jan-2015 Aug-2015 Jan-2016 Jul-2016 Jan-2017 Jul-2017 Feb-2018 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Aug-2020 Jan-2021 Jul-2021 Jan-2022 Jul-2022 Jan-2023 Jul-2023 Feb-2024 Aug-2024 Feb-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
2
0
2
0
2
0
7
0
80
0
62
0
67
32
76
0
94
0
146
0
Revenue
246
N/A
332
+35%
415
+25%
458
+11%
460
+1%
472
+2%
469
-1%
490
+4%
517
+5%
531
+3%
545
+3%
592
+9%
641
+8%
671
+5%
696
+4%
770
+11%
830
+8%
884
+7%
940
+6%
1 060
+13%
1 176
+11%
1 259
+7%
1 270
+1%
1 331
+5%
1 319
-1%
1 522
+15%
1 662
+9%
1 822
+10%
1 982
+9%
2 379
+20%
2 775
+17%
3 161
+14%
3 641
+15%
4 718
+30%
5 593
+19%
6 111
+9%
5 935
-3%
6 167
+4%
7 508
+22%
8 563
+14%
9 095
+6%
10 125
+11%
10 491
+4%
10 542
+0%
10 790
+2%
11 458
+6%
12 366
+8%
Gross Profit
Cost of Revenue
(130)
(179)
(226)
(249)
(250)
(257)
(254)
(264)
(276)
(278)
(285)
(301)
(326)
(340)
(354)
(390)
(421)
(447)
(477)
(539)
(597)
(645)
(649)
(685)
(683)
(783)
(860)
(937)
(1 015)
(1 215)
(1 430)
(1 630)
(1 868)
(2 475)
(2 964)
(3 236)
(3 173)
(3 206)
(3 823)
(4 355)
(4 632)
(5 247)
(5 436)
(5 494)
(5 590)
(5 995)
(6 478)
Gross Profit
116
N/A
153
+32%
189
+24%
209
+10%
211
+1%
215
+2%
215
+0%
227
+5%
241
+6%
252
+5%
261
+3%
291
+12%
315
+8%
331
+5%
342
+3%
380
+11%
409
+8%
437
+7%
463
+6%
521
+12%
579
+11%
614
+6%
622
+1%
645
+4%
636
-1%
740
+16%
802
+8%
884
+10%
967
+9%
1 164
+20%
1 345
+16%
1 532
+14%
1 773
+16%
2 243
+27%
2 629
+17%
2 875
+9%
2 761
-4%
2 962
+7%
3 685
+24%
4 208
+14%
4 463
+6%
4 878
+9%
5 054
+4%
5 048
0%
5 200
+3%
5 463
+5%
5 888
+8%
Operating Income
Operating Expenses
(95)
(134)
(182)
(199)
(204)
(198)
(201)
(207)
(24)
(225)
(229)
(247)
(267)
(276)
(286)
(312)
(338)
(357)
(385)
(444)
(515)
(552)
(553)
(567)
(537)
(637)
(679)
(725)
(778)
(917)
(1 074)
(1 223)
(1 444)
(1 878)
(2 191)
(2 351)
(2 349)
(2 475)
(2 821)
(3 186)
(3 501)
(3 823)
(4 280)
(4 076)
(4 080)
(4 489)
(4 758)
Selling, General & Administrative
(95)
0
0
(200)
0
(199)
(96)
(208)
(24)
(227)
(231)
(249)
(268)
(277)
(288)
(315)
(339)
(359)
(388)
(447)
(519)
(555)
(555)
(569)
(538)
(638)
(680)
(727)
(779)
(919)
(1 075)
(1 225)
(1 447)
(1 883)
(2 199)
(2 361)
(2 367)
(2 504)
(2 851)
(3 214)
(3 531)
(3 852)
(4 282)
(4 106)
(4 083)
(4 457)
(4 750)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
0
(23)
(57)
(42)
Other Operating Expenses
0
(134)
(182)
1
(203)
1
(105)
2
0
2
1
1
1
1
2
2
2
2
3
3
3
2
2
2
1
1
1
1
1
2
2
2
3
5
8
11
18
28
30
27
30
29
26
31
26
25
33
Operating Income
20
N/A
18
-10%
7
-61%
10
+37%
7
-31%
17
+155%
15
-14%
20
+37%
217
+979%
27
-87%
31
+15%
44
+41%
49
+11%
54
+12%
56
+3%
67
+21%
72
+6%
80
+12%
78
-3%
76
-2%
64
-17%
61
-3%
69
+12%
78
+14%
99
+27%
102
+3%
123
+21%
159
+29%
189
+19%
246
+30%
272
+10%
309
+14%
329
+7%
365
+11%
437
+20%
524
+20%
413
-21%
486
+18%
864
+78%
1 022
+18%
963
-6%
1 054
+10%
774
-27%
972
+26%
1 120
+15%
974
-13%
1 130
+16%
Pre-Tax Income
Interest Income Expense
(0)
(1)
(4)
(5)
(4)
(4)
(4)
(4)
(3)
(2)
(1)
(1)
(1)
(1)
(0)
0
1
2
3
2
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(2)
(2)
(3)
(4)
(12)
(55)
(109)
(98)
(81)
(140)
(358)
(343)
(313)
(294)
(42)
(334)
(176)
(435)
Non-Reccuring Items
0
0
(1)
(2)
0
(9)
(4)
(13)
(204)
(8)
(11)
(8)
(9)
(15)
(16)
(6)
(5)
(3)
1
(11)
(13)
(5)
(9)
(19)
(3)
(10)
(10)
(25)
(24)
(6)
(6)
(12)
(12)
(14)
(35)
(66)
(54)
(81)
(78)
(8)
(31)
(253)
62
(112)
(224)
(76)
31
Gain/Loss on Disposition of Assets
(0)
(0)
(1)
(1)
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(0)
0
0
(1)
0
(1)
(1)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
0
(2)
0
0
0
0
(0)
(2)
(2)
(1)
0
(1)
(0)
(1)
0
0
0
0
(0)
0
(0)
0
(0)
0
(1)
0
(2)
0
(8)
0
(7)
0
Pre-Tax Income
20
N/A
17
-16%
2
-88%
2
+5%
2
-29%
3
+73%
7
+177%
4
-49%
9
+154%
17
+84%
19
+12%
35
+81%
39
+11%
38
-2%
39
+3%
61
+57%
68
+11%
79
+16%
82
+4%
67
-18%
50
-25%
55
+10%
58
+6%
58
-1%
94
+63%
90
-4%
111
+23%
132
+18%
164
+25%
238
+45%
264
+11%
295
+12%
314
+7%
340
+8%
348
+2%
349
+0%
260
-25%
324
+25%
647
+100%
655
+1%
588
-10%
487
-17%
542
+11%
811
+50%
562
-31%
715
+27%
727
+2%
Net Income
Tax Provision
(6)
(5)
0
(2)
(1)
(1)
(3)
(1)
(3)
(7)
(8)
(11)
(13)
(14)
(14)
(19)
(20)
(23)
(23)
(18)
(13)
(14)
(15)
(16)
(23)
(21)
(26)
(31)
(38)
(54)
(58)
(58)
(63)
(76)
(81)
(98)
(80)
(95)
(168)
(195)
(189)
(214)
(228)
(206)
(184)
(175)
(177)
Income from Continuing Operations
14
12
2
1
0
1
4
2
6
10
12
24
26
25
25
43
48
56
59
49
37
41
44
42
72
70
86
101
126
185
206
236
251
264
267
251
180
229
479
460
399
273
314
605
378
540
550
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
0
0
0
(1)
(3)
(3)
(3)
(1)
(1)
(2)
(1)
(1)
(3)
(5)
(6)
(6)
(5)
0
(2)
(9)
(5)
10
(5)
(63)
(90)
(74)
(84)
(92)
(66)
(57)
(50)
(41)
Net Income (Common)
14
N/A
12
-17%
2
-83%
1
-70%
0
-50%
1
+333%
4
+223%
2
-45%
6
+161%
10
+73%
12
+13%
24
+101%
26
+11%
24
-6%
25
+4%
43
+69%
48
+11%
56
+17%
58
+4%
47
-19%
34
-27%
39
+13%
43
+10%
40
-5%
48
+19%
53
+10%
74
+41%
98
+31%
121
+24%
179
+47%
200
+12%
232
+16%
251
+8%
262
+4%
258
-1%
246
-5%
190
-23%
224
+18%
416
+85%
370
-11%
326
-12%
188
-42%
222
+18%
539
+142%
321
-40%
490
+53%
509
+4%
EPS (Diluted)
0.01
N/A
0.02
+100%
0.01
-50%
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A
0.02
+100%
0.03
+50%
0.03
N/A
0.03
N/A
0.04
+33%
0.05
+25%
0.06
+20%
0.06
N/A
0.05
-17%
0.03
-40%
0.04
+33%
0.05
+25%
0.04
-20%
0.04
N/A
0.07
+75%
0.09
+29%
0.2
+122%
0.13
-35%
0.04
-69%
0.2
+400%
0.05
-75%
0.26
+420%
0.05
-81%
0.05
N/A
0.05
N/A
0.04
-20%
0.05
+25%
0.08
+60%
0.07
-12%
0.06
-14%
0.04
-33%
0.04
N/A
0.1
+150%
0.06
-40%
0.1
+67%
0.1
N/A

See Also

Summary
JD intrinsic value, competitors valuation, and company profile.
DCF Valuation
JD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
JD stock valuation using valuation multiples.
Wall Street Estimates
JD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
JD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 320,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett