Also trades as: FHNGY (OTC) · $vol 0M

R4,795.00 ($2.88)

+88.00 (+1.87%)

Weekly Expected Move ±4.4%

R4365 R4577 R4790 R5003 R5215

JNB · Consumer Cyclical · Apparel - Footwear & Accessories · Tech Score Strong Sell · Power 32 · R15.1B mcap · 313M float · 0.494% daily turnover

Revenue

$62.4B +7.1% ▲

5Y CAGR: +13.6%

Gross Profit

$30.1B +4.5% ▲

5Y CAGR: +14.9%

Operating Income

-$1.7B -127.1% ▼

Net Income

$1.3B -58.7% ▼

EPS (Diluted)

$4.09 -57.9% ▼

EBITDA

$10.3B -15.4% ▼

5Y CAGR: +23.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$43.4B	$51.8B	$56.2B	$58.3B	$62.4B
YoY Growth	+31.6%	+19.4%	+8.6%	+3.6%	+7.1%
Cost of Revenue	$22.3B	$27.0B	$29.3B	$29.5B	$32.4B
Gross Profit	$21.0B	$24.8B	$27.0B	$28.8B	$30.1B
Gross Margin	48.5%	47.9%	47.9%	49.4%	48.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6.8B	$8.6B	$111M	$122M	$167M
Operating Expenses	$22.0B	$21.4B	$21.0B	$22.6B	$31.7B
Operating Income	-$970M	$5.4B	$6.0B	$6.2B	-$1.7B
Operating Margin	-2.2%	10.5%	10.6%	10.7%	-2.7%
Interest Expense	$784M	$1.4B	$1.8B	$1.9B	$2.1B
Income Before Tax	$4.0B	$4.0B	$4.2B	$4.3B	$1.9B
Tax Expense	$1.1B	$1.0B	$1.1B	$1.1B	$549M
Net Income	$2.9B	$3.0B	$3.0B	$3.2B	$1.3B
Net Margin	6.7%	5.8%	5.4%	5.5%	2.1%
EPS (Diluted)	$8.95	$9.30	$9.29	$9.72	$4.09
EBITDA	$9.1B	$10.5B	$11.6B	$12.2B	$10.3B
Shares Outstanding	325M	325M	326M	328M	322M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$24.6B	$28.3B	$26.4B	$29.8B	$25.9B	$33.9B	$30.7B	$34.8B
Cost of Revenue	$18.4B	$15.1B	$13.9B	$15.3B	$13.1B	$25.3B	$17.9B	$26.7B
Gross Profit	$6.3B	$13.2B	$12.5B	$14.5B	$12.8B	$8.6B	$12.8B	$8.1B
Gross Margin	25.4%	46.8%	47.3%	48.5%	49.5%	25.5%	41.7%	23.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.1B	$12.1B	-$12.9B	$13.0B	$12.4B	$5.5B	$11.1B	-$2.6B
Operating Expenses	$4.1B	$10.4B	$9.9B	$11.2B	$10.3B	$5.5B	$11.1B	-$2.6B
Operating Income	$2.1B	$2.8B	$2.6B	$3.3B	$2.5B	$3.2B	$1.6B	$10.7B
Operating Margin	8.7%	9.9%	9.9%	11.2%	9.8%	9.3%	5.4%	30.6%
Interest Expense	$541M	$827M	$12M	$1.8B	$889M	$995M	$1.0B	$1.0B
Income Before Tax	$2.1B	$2.0B	-$691M	$4.9B	$1.7B	$2.7B	$1.3B	$591M
Tax Expense	$585M	$433M	-$164M	$1.3B	$457M	$678M	$330M	$219M
Net Income	$1.5B	$1.5B	$1.3B	$1.8B	$1.2B	$2.0B	$944M	$372M
Net Margin	6.0%	5.4%	4.7%	6.0%	4.6%	5.9%	3.1%	1.1%
EPS (Diluted)	$4.58	$4.72	$-1.60	$10.89	$3.66	$6.06	$2.89	$1.19
EBITDA	$4.9B	$3.4B	$7.8B	$3.8B	$3.2B	$6.8B	$5.4B	$13.9B
Shares Outstanding	325M	326M	327M	327M	327M	328M	326M	312M

TFG.JO JNB