Financials Jabil Inc.

Equities

JBL

US4663131039

Electronic Equipment & Parts

Market Closed - Nyse 01:30:02 27/04/2024 am IST 5-day change 1st Jan Change
118.3 USD -0.18% Intraday chart for Jabil Inc. -0.40% -7.17%

Valuation

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,406 5,141 9,009 8,295 14,975 14,263 - -
Enterprise Value (EV) 1 5,739 6,476 10,320 9,692 16,046 15,068 15,017 14,390
P/E ratio 15.9 x 97.6 x 13.5 x 8.74 x 19 x 9.83 x 13.4 x 12.2 x
Yield 1.11% 0.94% 0.52% 0.53% - 0.27% 0.27% 0.27%
Capitalization / Revenue 0.17 x 0.19 x 0.31 x 0.25 x 0.43 x 0.5 x 0.48 x 0.46 x
EV / Revenue 0.23 x 0.24 x 0.35 x 0.29 x 0.46 x 0.53 x 0.51 x 0.46 x
EV / EBITDA 3.55 x 4.04 x 4.99 x 3.98 x 6.12 x 6.66 x 6.13 x 5.5 x
EV / FCF 14.1 x 25 x 37.7 x 12 x 22.8 x 12.6 x 13.5 x 10.2 x
FCF Yield 7.08% 4% 2.65% 8.36% 4.39% 7.92% 7.43% 9.77%
Price to Book 2.42 x 2.83 x 4.18 x 3.33 x 5.43 x 6.66 x 5.55 x 4.16 x
Nbr of stocks (in thousands) 1,52,927 1,50,530 1,45,830 1,37,555 1,30,881 1,20,597 - -
Reference price 2 28.81 34.15 61.78 60.30 114.4 118.3 118.3 118.3
Announcement Date 24/09/19 24/09/20 29/09/21 27/09/22 28/09/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 25,282 27,266 29,285 33,478 34,702 28,505 29,705 31,246
EBITDA 1 1,617 1,603 2,070 2,434 2,624 2,262 2,449 2,614
EBIT 1 876.6 864.1 1,241 1,543 1,733 1,583 1,721 1,817
Operating Margin 3.47% 3.17% 4.24% 4.61% 4.99% 5.55% 5.79% 5.82%
Earnings before Tax (EBT) 1 - - - 1,231 1,262 1,231 1,265 1,231
Net income 1 287.1 53.91 696 996 818 1,494 1,017 1,142
Net margin 1.14% 0.2% 2.38% 2.98% 2.36% 5.24% 3.42% 3.65%
EPS 2 1.810 0.3500 4.580 6.900 6.020 12.03 8.805 9.669
Free Cash Flow 1 406.3 258.8 274 810 704 1,194 1,115 1,406
FCF margin 1.61% 0.95% 0.94% 2.42% 2.03% 4.19% 3.75% 4.5%
FCF Conversion (EBITDA) 25.13% 16.14% 13.24% 33.28% 26.83% 52.78% 45.53% 53.78%
FCF Conversion (Net income) 141.51% 480% 39.37% 81.33% 86.06% 79.92% 109.6% 123.1%
Dividend per Share 2 0.3200 0.3200 0.3200 0.3200 - 0.3233 0.3200 0.3200
Announcement Date 24/09/19 24/09/20 29/09/21 27/09/22 28/09/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: August 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3
Net sales 1 8,567 7,553 8,328 9,030 9,635 8,134 8,475 8,458 8,387 6,767 6,635 6,821 7,264 7,100 7,354
EBITDA 1 661 591 588 594 716 633 635 640 699 479 520.9 557.1 595.4 566.9 574.6
EBIT 1 400 344 352 447 461 391 404 477 499 338 353.3 394.6 422.6 412.4 417.8
Operating Margin 4.67% 4.55% 4.23% 4.95% 4.78% 4.81% 4.77% 5.64% 5.95% 4.99% 5.33% 5.78% 5.82% 5.81% 5.68%
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income 1 241 222 218 315 223 207 233 155 194 927 152.3 220.1 233.5 244.1 236.8
Net margin 2.81% 2.94% 2.62% 3.49% 2.31% 2.54% 2.75% 1.83% 2.31% 13.7% 2.3% 3.23% 3.21% 3.44% 3.22%
EPS 2 1.630 1.510 1.520 2.250 1.610 1.520 1.720 1.150 1.470 7.310 1.347 1.849 2.044 2.175 2.138
Dividend per Share 2 - - - - 0.0800 0.0800 0.0800 - - 0.0800 0.0800 0.0800 0.0800 0.0800 0.0800
Announcement Date 16/12/21 16/03/22 16/06/22 27/09/22 15/12/22 16/03/23 15/06/23 28/09/23 14/12/23 15/03/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,333 1,335 1,311 1,397 1,071 805 754 127
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.8247 x 0.8327 x 0.6333 x 0.574 x 0.4082 x 0.3559 x 0.308 x 0.0485 x
Free Cash Flow 1 406 259 274 810 704 1,194 1,115 1,406
ROE (net income / shareholders' equity) 24.7% 24.3% 43.2% 48.2% 44.1% 43.6% 54.7% 47.1%
ROA (Net income/ Total Assets) 3.78% 3.29% 5.49% 6.08% 5.99% 5.83% 7.05% 7.48%
Assets 1 7,586 1,641 12,668 16,392 13,659 25,610 14,435 15,270
Book Value Per Share 2 11.90 12.00 14.80 18.10 21.10 17.80 21.30 28.40
Cash Flow per Share 2 7.520 8.100 9.420 11.40 12.80 13.40 15.20 -
Capex 1 1,005 983 1,159 1,385 1,030 820 788 795
Capex / Sales 3.98% 3.61% 3.96% 4.14% 2.97% 2.88% 2.65% 2.54%
Announcement Date 24/09/19 24/09/20 29/09/21 27/09/22 28/09/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
118.3 USD
Average target price
148.3 USD
Spread / Average Target
+25.38%
Consensus
  1. Stock Market
  2. Equities
  3. JBL Stock
  4. Financials Jabil Inc.