Also trades as: BDDDY (OTC) · $vol 0M · BPPPF (OTC) · $vol 0M

R43,652.00 ($26.23)

+87.00 (+0.20%)

Weekly Expected Move ±1.7%

R42032 R42766 R43500 R44234 R44968

JNB · Consumer Defensive · Food Distribution · Tech Score Sell · Power 40 · R146.2B mcap · 335M float · 0.218% daily turnover

Revenue

$242.2B +2.8% ▲

5Y CAGR: +16.1%

Gross Profit

$60.1B +4.1% ▲

5Y CAGR: +16.9%

Operating Income

$13.5B +11.0% ▲

5Y CAGR: +22.3%

Net Income

$8.9B +9.5% ▲

5Y CAGR: +23.7%

EPS (Diluted)

$26.57 +9.5% ▲

5Y CAGR: +23.5%

EBITDA

$17.3B +6.6% ▲

5Y CAGR: +19.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$147.1B	$196.3B	$225.9B	$235.6B	$242.2B
YoY Growth	+28.2%	+33.4%	+15.1%	+4.3%	+2.8%
Cost of Revenue	$111.5B	$149.5B	$171.4B	$177.9B	$182.2B
Gross Profit	$35.6B	$46.8B	$54.5B	$57.7B	$60.1B
Gross Margin	24.2%	23.8%	24.1%	24.5%	24.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$27.8B	$35.9B	$42.0B	$44.5B	$46.6B
Operating Expenses	$28.2B	$36.5B	$42.7B	$45.5B	$46.6B
Operating Income	$7.1B	$10.2B	$11.8B	$12.1B	$13.5B
Operating Margin	4.8%	5.2%	5.2%	5.2%	5.6%
Interest Expense	$748M	$1.1B	$1.4B	$1.4B	$1.2B
Income Before Tax	$6.5B	$9.3B	$10.9B	$11.2B	$12.2B
Tax Expense	$1.6B	$2.4B	$2.9B	$3.0B	$3.2B
Net Income	$4.8B	$6.9B	$8.0B	$8.2B	$8.9B
Net Margin	3.3%	3.5%	3.5%	3.5%	3.7%
EPS (Diluted)	$14.40	$20.56	$23.83	$24.27	$26.57
EBITDA	$9.6B	$13.2B	$15.6B	$16.2B	$17.3B
Shares Outstanding	335M	335M	336M	337M	337M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$91.7B	$104.6B	$113.8B	$112.1B	$117.9B	$117.6B	$126.3B	$115.9B
Cost of Revenue	$70.1B	$79.4B	$86.9B	$84.6B	$89.5B	$88.4B	$96.0B	$86.2B
Gross Profit	$21.7B	$25.2B	$26.9B	$27.5B	$28.4B	$29.3B	$30.3B	$29.8B
Gross Margin	23.6%	24.0%	23.7%	24.6%	24.1%	24.9%	24.0%	25.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$16.9B	$19.6B	$21.2B	$21.4B	$22.3B	$22.8B	$23.7B	$23.0B
Operating Expenses	$16.9B	$19.6B	$21.2B	$21.4B	$22.3B	$22.8B	$23.7B	$23.0B
Operating Income	$4.8B	$5.5B	$5.7B	$6.1B	$6.1B	$6.5B	$6.6B	$6.8B
Operating Margin	5.2%	5.3%	5.1%	5.5%	5.2%	5.5%	5.2%	5.8%
Interest Expense	$483M	$590M	$687M	$675M	$710M	$704M	$715M	$678M
Income Before Tax	$4.3B	$4.9B	$5.2B	$5.6B	$5.3B	$5.9B	$6.0B	$6.2B
Tax Expense	$1.1B	$1.3B	$1.4B	$1.5B	$1.5B	$1.5B	$1.6B	$1.7B
Net Income	$3.2B	$3.6B	$3.8B	$4.2B	$3.8B	$4.4B	$4.4B	$4.6B
Net Margin	3.5%	3.5%	3.4%	3.7%	3.2%	3.8%	3.5%	3.9%
EPS (Diluted)	$9.70	$10.85	$11.40	$12.43	$11.17	$13.09	$13.03	$13.54
EBITDA	$6.0B	$7.0B	$7.4B	$8.0B	$7.7B	$8.4B	$8.5B	$8.7B
Shares Outstanding	335M	335M	336M	337M	336M	337M	337M	337M

BID.JO JNB