MSFT 453.9631 -2.6353% AAPL 228.225 -2.0409% NVDA 131.2 -2.75% GOOGL 187.56 -1.8935% GOOG 189.16 -1.8167% AMZN 196.37 -1.7118% META 522.38 -2.3023% AVGO 1714.64 -1.7224% TSLA 265.3951 0.811% TSM 187.5 -1.8582% LLY 937.8 -0.2107% V 261.56 -0.5475% JPM 207.67 -0.0626% UNH 505.78 0.9682% NVO 141.2 -1.0789% WMT 69.41 -1.4203% LVMUY 154.5 1.9667% XOM 112.96 0.9292% LVMHF 770.5 1.6491% MA 432.89 -0.173%

JB Hi-Fi Ltd

Consumer Cyclical AU JBH


Last update at 2024-07-11T01:00:00Z

Day Range


52 Week Range



  • Previous Close 64.39
  • Market Cap7123.11M
  • Volume70871
  • P/E Ratio15.59
  • Dividend Yield4.85%
  • EBITDA735.20M
  • Revenue TTM9510.00M
  • Revenue Per Share TTM87.01
  • Gross Profit TTM 2182.50M
  • Diluted EPS TTM4.18


Income Statement


Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 747.10M 775.30M 720.00M 448.00M 359.30M
Minority interest - - - - -
Net income 524.60M 544.90M 506.10M 302.30M 302.30M
Selling general administrative 367.80M 344.60M 334.90M 354.80M 350.90M
Selling and marketing expenses 978.30M 881.10M 845.80M 786.40M 731.00M
Gross profit 2182.50M 2080.40M 1977.20M 1694.10M 1527.10M
Reconciled depreciation 222.30M 214.80M 210.90M 54.00M 54.70M
Ebit 751.50M 776.70M 723.40M 459.50M 373.60M
Ebitda 973.80M 991.50M 934.30M 513.50M 428.30M
Depreciation and amortization 222.30M 214.80M 210.90M 54.00M 54.70M
Non operating income net other - - - - -
Operating income 768.50M 796.00M 748.00M 483.10M 373.60M
Other operating expenses 6034.80M 5866.60M 5706.40M 5015.10M 6778.80M
Interest expense 4.40M 1.40M 3.40M 11.50M 14.30M
Tax provision 222.50M 230.40M 213.90M 145.70M 109.50M
Interest income - - - - -
Net interest income -26.30000M -20.10000M -3.40000M -11.50000M -14.30000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 222.50M 230.40M 213.90M 145.70M 109.50M
Total revenue 9626.40M 9232.00M 8916.10M 7918.90M 7095.30M
Total operating expenses 1639.00M 1502.80M 1446.30M 1267.30M 1210.60M
Cost of revenue 7443.90M 7151.60M 6938.90M 6224.80M 5568.20M
Total other income expense net 7.60M 3.00M 2.90M 3.60M -14.30000M
Discontinued operations - - - - -
Net income from continuing ops 524.60M 544.90M 506.10M 302.30M 249.80M
Net income applicable to common shares 524.60M 544.90M 506.10M 302.30M 249.80M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 3234.90M 3161.40M 3255.30M 3152.30M 2548.80M
Intangible assets 284.40M 284.40M 284.40M 284.40M 290.30M
Earning assets - - - - -
Other current assets 34.60M 0.90M 5.00M 3.90M 4.60M
Total liab 1815.30M 1881.10M 1946.90M 2046.60M 1504.70M
Total stockholder equity 1419.60M 1280.30M 1308.40M 1105.70M 1044.10M
Deferred long term liab - - - - -
Other current liab 198.20M 225.20M 259.00M 189.10M 8.00M
Common stock 329.30M 346.80M 393.00M 403.20M 434.80M
Capital stock 329.30M 346.80M 393.00M 403.20M 434.80M
Retained earnings 1064.90M 910.70M 831.60M 635.70M 555.60M
Other liab 149.40M 137.40M 127.60M 123.10M 138.50M
Good will 747.00M 747.00M 747.00M 747.00M 747.00M
Other assets 91.30M 74.70M 69.30M 60.60M 43.50M
Cash 177.30M 125.60M 263.20M 251.50M 119.20M
Cash and equivalents - - - - 119.20M
Total current liabilities 1184.90M 1306.30M 1355.30M 1345.90M 927.10M
Current deferred revenue 231.00M 253.50M 212.90M 196.60M 163.20M
Net debt 477.80M 478.80M 368.10M 490.10M 319.90M
Short term debt 174.10M 167.00M 167.30M 164.00M 185.90M
Short long term debt - - - - 0.20M
Short long term debt total 655.10M 604.40M 631.30M 741.60M 439.10M
Other stockholder equity -1394.20000M -1257.50000M -1224.60000M -1038.90000M 53.70M
Property plant equipment 712.90M 630.60M 705.30M 814.50M 191.50M
Total current assets 1399.30M 1424.70M 1449.30M 1245.80M 1276.50M
Long term investments - - - - -
Net tangible assets 388.20M 248.90M 277.00M 74.30M 6.80M
Short term investments - - - - -
Net receivables 146.50M 132.60M 211.60M 220.30M 236.00M
Long term debt 49.80M 59.40M 0.00000M 0.00000M 439.10M
Inventory 1040.90M 1135.30M 938.80M 739.30M 886.70M
Accounts payable 581.60M 660.60M 716.10M 796.20M 570.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 25.40M 22.80M 83.80M 66.80M 53.70M
Additional paid in capital - - - - -
Common stock total equity - - - 403.20M 434.80M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 50.20M 44.10M 39.00M 38.40M 40.80M
Deferred long term asset charges - - - - -
Non current assets total 1835.60M 1736.70M 1806.00M 1906.50M 1272.30M
Capital lease obligations 605.30M 545.00M 631.30M 741.60M -
Long term debt total 481.00M 437.40M 464.00M 577.60M 439.10M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -71.70000M -57.40000M -57.70000M -43.00000M -59.10000M
Change to liabilities -76.70000M 103.90M -65.10000M 203.80M -20.40000M
Total cashflows from investing activities -71.70000M -57.40000M -57.70000M -43.00000M -59.10000M
Net borrowings -192.80000M -117.60000M -168.90000M -601.80000M -30.50000M
Total cash from financing activities -593.10000M -707.20000M -489.30000M -805.80000M -195.40000M
Change to operating activities -4.20000M 3.60M 6.70M 15.30M 23.70M
Net income 524.60M 544.90M 506.10M 302.30M 249.80M
Change in cash 51.70M -137.60000M 11.70M 132.30M 47.20M
Begin period cash flow 125.60M 263.20M 251.50M 119.20M 72.00M
End period cash flow 177.30M 125.60M 263.20M 251.50M 119.20M
Total cash from operating activities 716.40M 627.40M 558.70M 981.30M 301.60M
Issuance of capital stock - - - 1.30M 1.90M
Depreciation 222.30M 214.80M 210.90M 214.40M 54.70M
Other cashflows from investing activities 0.30M 0.20M 0.00000M 0.10M 0.20M
Dividends paid 382.70M 310.20M 310.20M 172.30M 157.40M
Change to inventory 95.90M -197.70000M -199.30000M 146.60M 5.90M
Change to account receivables -14.30000M -29.30000M -21.50000M 35.10M -28.90000M
Sale purchase of stock -17.30000M -250.00000M -10.20000M -32.90000M -8.80000M
Other cashflows from financing activities -193.10000M -147.00000M -168.90000M -161.80000M 409.00M
Change to netincome 19.30M 24.40M 30.80M 34.70M 20.50M
Capital expenditures 72.00M 57.60M 57.70M 43.10M 59.30M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 81.60M -227.00000M -220.80000M 181.70M 0.70M
Stock based compensation 13.80M 12.80M 13.50M 12.10M -
Other non cash items -30.50000M -132.30000M -158.30000M 464.60M -304.50000M
Free cash flow 644.40M 569.80M 501.00M 938.20M 242.30M

Peer Comparison

Sector: Consumer Cyclical Industry: Specialty Retail

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
JB Hi-Fi Ltd
1.67 2.59% 66.06 15.59 18.73 0.72 4.45 0.74 7.91
Harvey Norman Holdings Ltd
0.04 1.04% 4.36 14.50 13.55 2.16 1.34 2.02 9.40
Lovisa Holdings Ltd
0.42 1.30% 32.77 49.09 34.60 5.39 34.75 5.97 19.24
Super Retail Group Ltd
0.20 1.44% 14.10 12.17 16.72 0.90 2.58 1.10 5.93
Bapcor Limited
-0.035 0.70% 4.95 17.07 14.77 1.03 1.88 1.35 10.89

Reports Covered

Stock Research & News


JB Hi-Fi Limited, together with its subsidiaries, retails home consumer products. The company operates through three segments: JB Hi-Fi Australia, JB Hi-Fi New Zealand, and The Good Guys. It provides computers, such as laptops, desktop PCs, iPads, tablets, eBook readers, monitors and projectors, printers and ink, storage devices, keyboards and mouse, computer accessories, as well as software, and home internet and wi-fi products; televisions; headphones, speakers, and audio devices; and smart home appliances. The company also offers mobile phones; gaming devices, such as Xbox, Nintendo, PlayStation, and PC and retro gaming devices; music and vinyl products; movies and TV shows; and collectibles and merchandise, including apparel, card and board games, and jigsaw puzzles. In addition, it provides content creator gears for vloggers and influences, game streamers, podcasters, and music producers and DJs; cameras; drones and e-scooters; and fitness, health, and wellbeing products, such as smart watches, fitness trackers, massagers, health monitors, air treatment devices, sleep solutions, smart drink bottles, as well as shavers and trimmers, and hair and oral care products. Further, the company offers home appliances consisting of washers and dryers, fridges and freezers, dishwashers, vacuuming and cleaning products, small kitchen appliances, microwaves, coffee and beverages machines and accessories, and heating, cooling, and air treatment products. Additionally, it provides information technology and consulting services. It sold its products through branded retail store network comprising JB Hi-Fi/JB Hi-Fi Home stores in Australia; JB Hi-Fi stores in New Zealand; and The Good Guys stores in Australia, as well as online. The company was founded in 1974 and is based in Southbank, Australia.

JB Hi-Fi Ltd

Podium Level, Southbank, VIC, Australia, 3006

Key Executives

Name Title Year Born
Mr. Terry David Smart Group CEO & Exec. Director 1965
Mr. Nick Wells Group CFO & Exec. Director NA
Mr. Cameron Trainor Managing Director of the JB Hi-Fi Bus. NA
Mr. Biag Capasso Managing Director of The Good Guys Bus. NA
Mr. Timothy Edwards Managing Director of New Zealand NA
Mr. Doug Smith B.A., BA (Hons) Company Sec. NA
Mr. Terry David Smart Group CEO & Executive Director 1965
Mr. Nick Wells Group CFO & Executive Director NA
Mr. Cameron Trainor Managing Director of JB Hi-Fi Australia NA
Mr. Biag Capasso Managing Director of The Good Guys Business NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.