Also trades as: BDVSY (OTC) · $vol 0M · BDVSF (OTC) · $vol 0M

R22,229.00 ($13.36)

-172.00 (-0.77%)

Weekly Expected Move ±2.1%

R21388 R21857 R22326 R22795 R23264

JNB · Industrials · Conglomerates · Tech Score Strong Sell · Power 36 · R75.9B mcap · 322M float · 0.276% daily turnover

Revenue

$130.3B +2.9% ▲

5Y CAGR: +8.1%

Gross Profit

$36.3B +3.6% ▲

5Y CAGR: +6.0%

Operating Income

$12.2B +8.5% ▲

5Y CAGR: +10.5%

Net Income

$6.1B +1.3% ▲

5Y CAGR: +9.8%

EPS (Diluted)

$18.07 +1.3% ▲

5Y CAGR: -4.4%

EBITDA

$12.2B -20.5% ▼

5Y CAGR: +1.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$99.9B	$114.9B	$122.6B	$126.6B	$130.3B
YoY Growth	+13.2%	+15.0%	+6.7%	+3.3%	+2.9%
Cost of Revenue	$70.0B	$81.6B	$87.7B	$91.5B	$94.0B
Gross Profit	$30.0B	$33.3B	$34.9B	$35.1B	$36.3B
Gross Margin	30.0%	29.0%	28.4%	27.7%	27.9%
R&D Expenses	$498K	$121K	$0	$0	$0
SG&A Expenses	$20.6B	$22.7B	$23.3B	$0	$24.6B
Operating Expenses	$20.6B	$22.6B	$23.3B	$23.8B	$24.1B
Operating Income	$9.2B	$10.6B	$11.6B	$11.2B	$12.2B
Operating Margin	9.2%	9.2%	9.5%	8.9%	9.3%
Interest Expense	$1.9B	$2.4B	$3.1B	$2.9B	$3.1B
Income Before Tax	$7.8B	$8.7B	$9.1B	$8.2B	$8.8B
Tax Expense	$2.3B	$2.3B	$2.3B	$1.9B	$2.2B
Net Income	$5.1B	$6.0B	$6.4B	$6.1B	$6.1B
Net Margin	5.1%	5.2%	5.2%	4.8%	4.7%
EPS (Diluted)	$29.80	$29.80	$18.69	$17.83	$18.07
EBITDA	$13.3B	$15.0B	$16.4B	$15.3B	$12.2B
Shares Outstanding	170M	170M	341M	340M	340M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$57.1B	$57.7B	$62.2B	$60.5B	$64.5B	$62.1B	$66.7B	$63.6B
Cost of Revenue	$40.3B	$41.2B	$44.2B	$43.5B	$46.7B	$45.0B	$48.3B	$45.7B
Gross Profit	$16.8B	$16.5B	$18.0B	$16.9B	$17.8B	$17.0B	$18.5B	$17.9B
Gross Margin	29.5%	28.6%	28.9%	28.0%	27.6%	27.4%	27.7%	28.2%
R&D Expenses	$0	$121K	$0	$72K	$0	$0	$0	$0
SG&A Expenses	$11.2B	$11.5B	$11.7B	$11.6B	$11.9B	$11.9B	$12.3B	$12.4B
Operating Expenses	$11.4B	$11.3B	$11.7B	$11.6B	$11.9B	$11.6B	$12.2B	$12.0B
Operating Income	$5.5B	$5.2B	$6.2B	$5.4B	$5.9B	$5.4B	$6.3B	$5.9B
Operating Margin	9.6%	8.9%	10.0%	8.9%	9.1%	8.7%	9.4%	9.3%
Interest Expense	$0	$0	$0	$0	$1.4B	$1.5B	$1.5B	$1.6B
Income Before Tax	$4.5B	$4.1B	$4.8B	$4.3B	$4.6B	$3.6B	$4.8B	$4.0B
Tax Expense	$1.2B	$1.1B	$1.3B	$985M	$1.2B	$682M	$1.3B	$961M
Net Income	$3.1B	$2.9B	$3.3B	$3.1B	$3.5B	$2.6B	$3.5B	$2.7B
Net Margin	5.5%	4.9%	5.3%	5.1%	5.4%	4.2%	5.2%	4.2%
EPS (Diluted)	$9.16	$8.36	$9.58	$9.12	$9.40	$7.69	$10.20	$7.87
EBITDA	$7.3B	$5.6B	$8.2B	$6.0B	$8.1B	$7.3B	$8.6B	$8.2B
Shares Outstanding	340M	341M	341M	340M	341M	340M	340M	340M

BVT.JO JNB