First Time Loading...

JD Sports Fashion PLC
LSE:JD

Watchlist Manager
JD Sports Fashion PLC Logo
JD Sports Fashion PLC
LSE:JD
Watchlist
Price: 115.7 GBX 1.62%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

10.5B
+4%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+77%
5 Years
+188%
7 Years
+429%
10 Years
+726%
1B
-2%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
+151%
5 Years
+214%
7 Years
+448%
10 Years
+1 412%
197.9m
+39%
Net Income
Growth Rates:
1 Year
-39%
3 Years
+4%
5 Years
-21%
7 Years
+63%
10 Years
+366%

Earnings Waterfall
JD Sports Fashion PLC

Revenue
10.5B GBP
Cost of Revenue
-5.5B GBP
Gross Profit
5B GBP
Operating Expenses
-4B GBP
Operating Income
1B GBP
Other Expenses
-837.8m GBP
Net Income
197.9m GBP

Income Statement
JD Sports Fashion PLC

Rotate your device to view
Income Statement
Currency: GBP
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
Revenue
Revenue
415
N/A
458
+10%
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%
Gross Profit
Cost of Revenue
(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)
(5 285)
(5 495)
Gross Profit
189
N/A
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
+13%
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%
4 840
+8%
4 996
+3%
Operating Income
Operating Expenses
(182)
(199)
(204)
(207)
(201)
(11)
(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)
(3 784)
(3 960)
Selling, General & Administrative
0
0
0
0
(96)
(11)
(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)
(3 813)
(3 989)
Other Operating Expenses
(182)
(199)
(203)
(207)
(105)
(0)
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
29
Operating Income
7
N/A
10
+38%
7
-32%
8
+16%
15
+88%
215
+1 365%
217
+1%
27
-87%
31
+15%
44
+41%
49
+11%
55
+12%
56
+2%
67
+21%
72
+6%
80
+12%
78
-3%
77
-1%
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%
1 055
+10%
1 036
-2%
Pre-Tax Income
Interest Income Expense
(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)
(359)
(285)
Non-Reccuring Items
(1)
(2)
0
0
(4)
(208)
(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)
(254)
(233)
Gain/Loss on Disposition of Assets
(1)
(1)
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
0
(1)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
0
(2)
(2)
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
Pre-Tax Income
2
N/A
2
+5%
2
-29%
4
+140%
7
+100%
4
-50%
9
+161%
17
+83%
19
+12%
35
+81%
39
+11%
38
-2%
39
+3%
61
+57%
68
+11%
79
+16%
82
+4%
68
-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%
441
-25%
518
+17%
Net Income
Tax Provision
0
(1)
(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)
Income from Continuing Operations
2
1
0
2
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
227
289
Income to Minority Interest
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)
Net Income (Common)
2
N/A
1
-70%
0
-50%
2
+667%
4
+83%
2
-45%
6
+161%
10
+72%
12
+14%
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%
143
-56%
198
+39%
EPS (Diluted)
0.01
N/A
0
N/A
0
N/A
0.01
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
0.05
+67%
0.05
N/A
0.06
+20%
0.06
N/A
0.04
-33%
0.03
-25%
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
-13%
0.06
-14%
0.03
-50%
0.04
+33%

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
Join more than 134,600+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.