JB
JBH.AXJB Hi-Fi Price (JBH.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
109,800,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
JB Hi-Fi LimitedCurrency: AUD
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
355,835,000.00
+0% |
452,357,000.00
+27% |
693,943,000.00
+53% |
945,821,000.00
+36% |
1,281,837,000.00
+36% |
1,828,564,000.00
+43% |
2,327,266,000.00
+27% |
2,731,320,000.00
+17% |
2,959,253,000.00
+8% |
3,127,792,000.00
+6% |
3,308,396,000.00
+6% |
3,483,775,000.00
+5% |
3,652,136,000.00
+5% |
3,954,500,000.00
+8% |
5,628,000,000.00
+42% |
6,854,300,000.00
+22% |
7,095,300,000.00
+4% |
7,918,900,000.00
+12% |
8,916,100,000.00
+13% |
9,232,000,000.00
+4% |
9,626,400,000.00
+4% |
9,592,400,000.00
0% |
|
| Cost of Revenue | |||||||||||||||||||||||
| Cost of Revenue | 275,901,000.00 | 346,421,000.00 | 534,474,000.00 | 733,395,000.00 | 998,478,000.00 | 1,428,873,000.00 | 1,823,675,000.00 | 2,137,146,000.00 | 2,307,224,000.00 | 2,467,962,000.00 | 2,596,194,000.00 | 2,727,794,000.00 | 2,853,883,000.00 | 3,089,100,000.00 | 4,397,500,000.00 | 5,384,100,000.00 | 5,568,200,000.00 | 6,224,800,000.00 | 6,938,900,000.00 | 7,151,600,000.00 | 7,443,900,000.00 | 7,452,000,000.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
79,934,000.00
+0% |
105,936,000.00
+33% |
159,469,000.00
+51% |
212,426,000.00
+33% |
283,359,000.00
+33% |
399,691,000.00
+41% |
503,591,000.00
+26% |
594,174,000.00
+18% |
652,029,000.00
+10% |
659,830,000.00
+1% |
712,202,000.00
+8% |
755,981,000.00
+6% |
798,253,000.00
+6% |
865,400,000.00
+8% |
1,230,500,000.00
+42% |
1,470,200,000.00
+19% |
1,527,100,000.00
+4% |
1,694,100,000.00
+11% |
1,977,200,000.00
+17% |
2,080,400,000.00
+5% |
2,182,500,000.00
+5% |
2,140,400,000.00
-2% |
|
| Gross Profit Ratio | (0.22%) | (0.23%) | (0.23%) | (0.22%) | (0.22%) | (0.22%) | (0.22%) | (0.22%) | (0.22%) | (0.21%) | (0.22%) | (0.22%) | (0.22%) | (0.22%) | (0.22%) | (0.21%) | (0.22%) | (0.21%) | (0.22%) | (0.23%) | (0.23%) | (0.22%) | |
| Operating Expenses | |||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 14,788,000.00 | 21,419,000.00 | 31,445,000.00 | 45,412,000.00 | 62,514,000.00 | 84,071,000.00 | 105,839,000.00 | 125,978,000.00 | 141,698,000.00 | 156,058,000.00 | 167,488,000.00 | 27,600,000.00 | 27,711,000.00 | 27,200,000.00 | 36,200,000.00 | 48,200,000.00 | 44,500,000.00 | 41,700,000.00 | 41,300,000.00 | 41,800,000.00 | 46,000,000.00 | 376,100,000.00 | |
| Selling, General & Admin... | 57,055,000.00 | 77,444,000.00 | 115,656,000.00 | 159,333,000.00 | 204,534,000.00 | 277,507,000.00 | 336,250,000.00 | 391,120,000.00 | 428,521,000.00 | 465,523,000.00 | 504,319,000.00 | 532,263,000.00 | 562,011,000.00 | 605,600,000.00 | 864,900,000.00 | 1,043,000,000.00 | 1,081,900,000.00 | 1,141,300,000.00 | 1,180,700,000.00 | 1,225,700,000.00 | 1,346,100,000.00 | 1,415,200,000.00 | |
| Selling & Marketing Exp... | 42,267,000.00 | 56,025,000.00 | 84,211,000.00 | 113,921,000.00 | 142,020,000.00 | 193,436,000.00 | 230,411,000.00 | 265,142,000.00 | 286,823,000.00 | 309,465,000.00 | 336,831,000.00 | 355,694,000.00 | 374,084,000.00 | 404,600,000.00 | 580,100,000.00 | 695,100,000.00 | 731,000,000.00 | 809,800,000.00 | 845,800,000.00 | 881,100,000.00 | 978,300,000.00 | 1,039,100,000.00 | |
| Depreciation and Amortiz... | 1,319,000.00 | 3,168,000.00 | 5,268,000.00 | 7,439,000.00 | 10,854,000.00 | 14,741,000.00 | 18,749,000.00 | 23,277,000.00 | 27,287,000.00 | 30,754,000.00 | 33,232,000.00 | 35,530,000.00 | 39,124,000.00 | 40,901,000.00 | 53,900,000.00 | 60,400,000.00 | 54,700,000.00 | 214,400,000.00 | 210,900,000.00 | 214,800,000.00 | 222,300,000.00 | 235,200,000.00 | |
| Other Expenses | 478,000.00 | 150,000.00 | 43,813,000.00 | 53,093,000.00 | 78,825,000.00 | 122,184,000.00 | 167,341,000.00 | 203,054,000.00 | 115,000.00 | 194,307,000.00 | 119,000.00 | 118,000.00 | 631,000.00 | 546,000.00 | -20,400,000.00 | 1,100,000.00 | 2,400,000.00 | 3,600,000.00 | 2,900,000.00 | 3,000,000.00 | 7,600,000.00 | 0.00 | |
| Total Operating Expenses | 275,901,000.00 | 86,847,000.00 | 159,469,000.00 | 212,426,000.00 | 283,359,000.00 | 399,691,000.00 | 503,591,000.00 | 594,174,000.00 | 483,466,000.00 | 659,830,000.00 | 567,800,000.00 | 564,459,000.00 | 596,794,000.00 | 643,699,999.00 | 960,600,000.00 | 1,119,100,000.00 | 1,153,500,000.00 | 1,141,300,000.00 | 1,180,700,000.00 | 1,225,700,000.00 | 1,346,100,000.00 | 1,415,200,000.00 | |
| Cost and Exponses | 341,216,000.00 | 433,268,000.00 | 693,943,000.00 | 945,821,000.00 | 1,281,837,000.00 | 1,828,564,000.00 | 2,327,266,000.00 | 2,731,320,000.00 | 2,790,690,000.00 | 3,127,792,000.00 | 3,163,994,000.00 | 3,292,253,000.00 | 3,450,677,000.00 | 3,732,799,999.00 | 5,358,100,000.00 | 6,503,200,000.00 | 6,721,700,000.00 | 7,366,100,000.00 | 8,119,600,000.00 | 8,377,299,999.00 | 8,790,000,000.00 | 8,867,200,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
14,619,000.00
+0% |
19,089,000.00
+31% |
30,642,000.00
+61% |
36,051,000.00
+18% |
54,049,000.00
+50% |
87,039,000.00
+61% |
123,127,000.00
+41% |
151,571,000.00
+23% |
168,563,000.00
+11% |
130,660,000.00
-22% |
144,402,000.00
+11% |
191,002,000.00
+32% |
200,828,000.00
+5% |
225,200,000.00
+12% |
294,800,000.00
+31% |
352,500,000.00
+20% |
381,100,000.00
+8% |
552,800,000.00
+45% |
796,500,000.00
+44% |
854,700,000.00
+7% |
836,400,000.00
-2% |
725,200,000.00
-13% |
|
| Operating Income Ratio | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.06%) | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.05%) | (0.05%) | (0.05%) | (0.07%) | (0.09%) | (0.09%) | (0.09%) | (0.08%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 316,000.00 | 356,000.00 | 560,000.00 | 672,000.00 | 1,302,000.00 | 1,008,000.00 | 1,562,000.00 | 1,448,000.00 | 2,236,000.00 | 568,000.00 | 455,000.00 | 8,845,000.00 | 5,927,000.00 | 3,900,000.00 | 10,700,000.00 | 16,600,000.00 | 14,300,000.00 | 36,400,000.00 | 24,700,000.00 | 20,100,000.00 | 26,300,000.00 | 0.00 | |
| Interest Expenses | 3,985,000.00 | 2,511,000.00 | 4,576,000.00 | 5,962,000.00 | 7,441,000.00 | 9,283,000.00 | 8,034,000.00 | 6,957,000.00 | 6,268,000.00 | 13,654,000.00 | 10,156,000.00 | 8,845,000.00 | 5,927,000.00 | 3,765,000.00 | 10,300,000.00 | 16,100,000.00 | 14,000,000.00 | 34,400,000.00 | 24,700,000.00 | 20,100,000.00 | 26,300,000.00 | 31,000,000.00 | |
| Total Other Income/Exp... | -2,310,000.00 | 616,000.00 | 636,000.00 | 2,749,000.00 | 5,330,000.00 | 6,921,000.00 | 12,366,000.00 | 18,030,000.00 | -9,982,000.00 | 17,713,000.00 | -9,604,000.00 | -41,041,000.00 | -40,710,000.00 | -7,400,000.00 | -106,200,000.00 | -92,700,000.00 | -85,900,000.00 | -104,800,000.00 | -76,500,000.00 | -79,400,000.00 | -89,300,000.00 | -97,800,000.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | 17,613,000.00 | 25,384,000.00 | 41,122,000.00 | 52,201,000.00 | 77,674,000.00 | 117,984,000.00 | 162,276,000.00 | 199,835,000.00 | 191,836,000.00 | 192,781,000.00 | 210,230,000.00 | 226,532,000.00 | 239,952,000.00 | 262,505,000.00 | 348,700,000.00 | 412,900,000.00 | 435,800,000.00 | 696,800,000.00 | 955,600,000.00 | 1,010,200,000.00 | 995,700,000.00 | 893,600,000.00 | |
| EBITDA ratio | (0.22%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.08%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.10%) | (0.11%) | (0.12%) | (0.11%) | (0.09%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | 12,309,000.00 | 19,705,000.00 | 31,278,000.00 | 38,800,000.00 | 59,379,000.00 | 93,960,000.00 | 135,493,000.00 | 169,601,000.00 | 158,581,000.00 | 148,373,000.00 | 168,052,000.00 | 182,677,000.00 | 195,532,000.00 | 217,800,000.00 | 259,200,000.00 | 334,500,000.00 | 359,300,000.00 | 448,000,000.00 | 720,000,000.00 | 775,300,000.00 | 747,100,000.00 | 627,400,000.00 | |
| Income Before Tax Ratio | (0.03%) | (0.04%) | (0.05%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.06%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.06%) | (0.05%) | (0.05%) | (0.05%) | (0.06%) | (0.08%) | (0.08%) | (0.08%) | (0.07%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | 12,309,000.00 | 19,705,000.00 | 31,278,000.00 | 11,954,000.00 | 18,003,000.00 | 28,875,000.00 | 41,055,000.00 | 50,949,000.00 | 48,886,000.00 | 43,732,000.00 | 51,420,000.00 | 54,230,000.00 | 59,021,000.00 | 65,599,999.00 | 86,800,000.00 | 101,300,000.00 | 109,500,000.00 | 145,700,000.00 | 213,900,000.00 | 230,400,000.00 | 222,500,000.00 | 188,600,000.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | 8,593,000.00
+0% |
0.00
+0% |
-1,159,000.00
+0% |
25,813,000.00
-2,327% |
40,389,000.00
+56% |
65,085,000.00
+61% |
94,438,000.00
+45% |
118,652,000.00
+26% |
109,695,000.00
-8% |
104,641,000.00
-5% |
116,383,000.00
+11% |
128,359,000.00
+10% |
136,511,000.00
+6% |
152,181,000.00
+11% |
172,400,000.00
+13% |
233,200,000.00
+35% |
249,800,000.00
+7% |
302,300,000.00
+21% |
506,100,000.00
+67% |
544,900,000.00
+8% |
524,600,000.00
-4% |
438,800,000.00
-16% |
|
| Net Income Ratio | (0.02%) | (0.00%) | (0.00%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.06%) | (0.06%) | (0.05%) | (0.05%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | 0.08 | 0.16 | 0.20 | 0.25 | 0.38 | 0.61 | 0.87 | 1.08 | 1.01 | 1.05 | 1.16 | 1.28 | 1.38 | 1.52 | 1.54 | 2.03 | 2.17 | 2.63 | 4.41 | 4.79 | 4.80 | 4.01 | |
| Diluted EPS | 0.08 | 0.16 | 0.20 | 0.24 | 0.38 | 0.60 | 0.87 | 1.07 | 1.00 | 1.05 | 1.16 | 1.27 | 1.36 | 1.50 | 1.53 | 2.01 | 2.15 | 2.61 | 4.38 | 4.77 | 4.78 | 4.00 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 103,369,336.00 | 86,486,285.00 | 103,893,673.00 | 104,378,533.00 | 105,419,109.00 | 106,636,827.00 | 108,303,976.00 | 109,440,715.00 | 109,118,825.00 | 99,990,498.00 | 100,093,746.00 | 101,157,695.00 | 100,037,000.00 | 100,186,872.00 | 111,700,000.00 | 114,800,000.00 | 114,900,000.00 | 114,900,000.00 | 114,800,000.00 | 113,700,000.00 | 109,300,000.00 | 109,300,000.00 | |
| Diluted Share Outstanding | 103,369,336.00 | 86,486,285.00 | 103,893,673.00 | 106,517,718.00 | 107,361,132.00 | 108,571,605.00 | 109,087,475.00 | 110,776,230.00 | 109,828,891.00 | 100,048,340.00 | 100,672,389.00 | 101,161,000.00 | 100,037,000.00 | 101,300,000.00 | 112,700,000.00 | 115,900,000.00 | 116,100,000.00 | 116,000,000.00 | 115,600,000.00 | 114,200,000.00 | 109,800,000.00 | 109,800,000.00 | |