Also trades as: PPCLY (OTC) · $vol 0M

R789.00 ($0.47)

+24.00 (+3.14%)

Weekly Expected Move ±5.2%

R706 R746 R787 R828 R868

JNB · Basic Materials · Construction Materials · Tech Score Buy · Power 62 · R11.6B mcap · 1.21B float · 0.242% daily turnover

Revenue

$10.3B +3.9% ▲

5Y CAGR: +2.8%

Gross Profit

$2.1B +8.6% ▲

5Y CAGR: +0.5%

Operating Income

$1.4B +33.5% ▲

5Y CAGR: +14.1%

Net Income

$830M +78.1% ▲

5Y CAGR: -4.1%

EPS (Diluted)

$0.56 +75.0% ▲

5Y CAGR: -3.5%

EBITDA

$2.0B +35.9% ▲

5Y CAGR: -5.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$9.9B	$9.9B	$10.1B	$9.9B	$10.3B
YoY Growth	+10.6%	+0.2%	+1.6%	-1.9%	+3.9%
Cost of Revenue	$8.4B	$8.3B	$8.4B	$7.9B	$8.1B
Gross Profit	$1.5B	$1.6B	$1.6B	$1.9B	$2.1B
Gross Margin	15.5%	15.7%	16.4%	19.7%	20.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.1B	$1.0B	$950M	$757M
Operating Expenses	$1.0B	$1.1B	$1.0B	$930M	$757M
Operating Income	$522M	-$253M	$619M	$1.0B	$1.4B
Operating Margin	5.3%	-2.6%	6.2%	10.3%	13.3%
Interest Expense	$240M	$123M	$125M	$99M	$78M
Income Before Tax	$186M	$93M	$233M	$774M	$1.2B
Tax Expense	$207M	$242M	$145M	$308M	$388M
Net Income	-$21M	-$149M	$406M	$466M	$830M
Net Margin	-0.2%	-1.5%	4.0%	4.7%	8.1%
EPS (Diluted)	$-0.01	$-0.10	$0.27	$0.32	$0.56
EBITDA	$1.4B	$742M	$981M	$1.4B	$2.0B
Shares Outstanding	1.54B	1.52B	1.50B	1.47B	1.47B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$5.1B	$4.8B	$6.2B	$3.9B	$5.1B	$4.8B	$5.4B	$4.9B
Cost of Revenue	$4.3B	$4.1B	$4.9B	$3.5B	$4.1B	$3.8B	$4.3B	$3.8B
Gross Profit	$852M	$707M	$1.2B	$411M	$964M	$985M	$1.1B	$1.1B
Gross Margin	16.7%	14.7%	20.1%	10.6%	19.0%	20.5%	20.5%	22.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$579M	$526M	$563M	$467M	$458M	$505M	$415M	$302M
Operating Expenses	$579M	$526M	$563M	$467M	$462M	$505M	$415M	$302M
Operating Income	$273M	$181M	$675M	-$56M	$502M	$480M	$688M	$785M
Operating Margin	5.3%	3.8%	10.9%	-1.4%	9.9%	10.0%	12.8%	16.1%
Interest Expense	$77M	$85M	$81M	$50M	$59M	$47M	$37M	$45M
Income Before Tax	$83M	-$13M	$560M	-$327M	$474M	$300M	$548M	$699M
Tax Expense	$84M	$158M	$129M	$16M	$156M	$152M	$180M	$208M
Net Income	-$257M	$19M	$357M	-$222M	$318M	$148M	$368M	$462M
Net Margin	-5.0%	0.4%	5.8%	-5.7%	6.3%	3.1%	6.8%	9.5%
EPS (Diluted)	$-0.17	$-0.13	$0.24	$-0.15	$0.22	$0.10	$0.25	$0.31
EBITDA	$615M	$520M	$1.0B	-$47M	$795M	$628M	$880M	$1.1B
Shares Outstanding	1.53B	1.51B	1.52B	1.50B	1.47B	1.48B	1.47B	1.47B

PPC.JO JNB