
Jabil (JBL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Feb 2025Income Metrics
Revenue
6.7B
Gross Profit
576.0M
8.56%
Operating Income
298.0M
4.43%
Net Income
117.0M
1.74%
EPS (Diluted)
$1.06
Balance Sheet Metrics
Total Assets
18.6B
Total Liabilities
17.3B
Shareholders Equity
1.3B
Debt to Equity
13.44
Cash Flow Metrics
Operating Cash Flow
471.0M
Free Cash Flow
320.0M
Revenue & Profitability Trend
Jabil Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 28.9B | 34.7B | 33.5B | 29.3B | 27.3B |
Cost of Goods Sold | 26.2B | 31.8B | 30.8B | 26.9B | 25.3B |
Gross Profit | 2.7B | 2.9B | 2.6B | 2.4B | 1.9B |
Gross Margin % | 9.3% | 8.3% | 7.9% | 8.1% | 7.1% |
Operating Expenses | |||||
Research & Development | 39.0M | 34.0M | 33.0M | 34.0M | 43.0M |
Selling, General & Administrative | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
Operating Income | 1.4B | 1.6B | 1.4B | 1.1B | 657.0M |
Operating Margin % | 5.0% | 4.6% | 4.2% | 3.6% | 2.4% |
Non-Operating Items | |||||
Interest Income | - | - | 5.0M | 6.0M | 15.0M |
Interest Expense | 173.0M | 206.0M | 146.0M | 124.0M | 174.0M |
Other Non-Operating Income | 487.0M | -126.0M | -34.0M | 3.0M | -237.0M |
Pre-tax Income | 1.8B | 1.3B | 1.2B | 944.0M | 261.0M |
Income Tax | 363.0M | 444.0M | 235.0M | 246.0M | 204.0M |
Effective Tax Rate % | 20.7% | 35.2% | 19.1% | 26.1% | 78.2% |
Net Income | 1.4B | 818.0M | 996.0M | 698.0M | 57.0M |
Net Margin % | 4.8% | 2.4% | 3.0% | 2.4% | 0.2% |
Key Metrics | |||||
EBITDA | 2.0B | 2.4B | 2.3B | 2.0B | 1.4B |
EPS (Basic) | $11.34 | $6.15 | $7.06 | $4.69 | $0.36 |
EPS (Diluted) | $11.17 | $6.02 | $6.90 | $4.58 | $0.35 |
Basic Shares Outstanding | 122400000 | 133000000 | 141200000 | 148548000 | 151613000 |
Diluted Shares Outstanding | 122400000 | 133000000 | 141200000 | 148548000 | 151613000 |
Income Statement Trend
Jabil Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 2.2B | 1.8B | 1.5B | 1.6B | 1.4B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 3.5B | 3.6B | 4.0B | 3.1B | 2.8B |
Inventory | 4.3B | 5.2B | 6.1B | 4.4B | 3.1B |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 12.8B | 14.7B | 13.9B | 10.9B | 9.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 360.0M | 367.0M | 500.0M | 390.0M | 363.0M |
Goodwill | 1.5B | 1.4B | 1.6B | 1.6B | 1.6B |
Intangible Assets | 143.0M | 142.0M | 158.0M | 182.0M | 210.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 372.0M | 427.0M | 493.0M | 415.0M | 327.0M |
Total Non-Current Assets | 4.6B | 4.7B | 5.8B | 5.8B | 5.3B |
Total Assets | 17.4B | 19.4B | 19.7B | 16.7B | 14.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 6.2B | 5.7B | 8.0B | 6.8B | 5.7B |
Short-term Debt | 93.0M | 104.0M | 419.0M | 108.0M | 161.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 1.4B | - | - | - |
Total Current Liabilities | 11.8B | 12.7B | 13.7B | 10.7B | 9.1B |
Non-Current Liabilities | |||||
Long-term Debt | 3.2B | 3.1B | 3.0B | 3.2B | 3.0B |
Deferred Tax Liabilities | 143.0M | 268.0M | 122.0M | 111.0M | 115.0M |
Other Non-Current Liabilities | 416.0M | 319.0M | 272.0M | 334.0M | 269.0M |
Total Non-Current Liabilities | 3.8B | 3.9B | 3.6B | 3.8B | 3.5B |
Total Liabilities | 15.6B | 16.6B | 17.3B | 14.5B | 12.6B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | 5.8B | 4.4B | 3.6B | 2.7B | 2.0B |
Treasury Stock | 6.8B | 4.3B | 3.8B | 3.1B | 2.6B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.7B | 2.9B | 2.5B | 2.1B | 1.8B |
Key Metrics | |||||
Total Debt | 3.3B | 3.2B | 3.4B | 3.3B | 3.1B |
Working Capital | 1.0B | 2.0B | 211.0M | 194.0M | 76.0M |
Balance Sheet Composition
Jabil Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.4B | 818.0M | 996.0M | 698.0M | 57.0M |
Depreciation & Amortization | 696.0M | 924.0M | 925.0M | 876.0M | 795.0M |
Stock-Based Compensation | 89.0M | 95.0M | 81.0M | 102.0M | 83.0M |
Working Capital Changes | 1.1B | 8.0M | 20.0M | -176.0M | 253.3M |
Operating Cash Flow | 3.2B | 1.9B | 2.0B | 1.5B | 1.3B |
Investing Activities | |||||
Capital Expenditures | -661.0M | -708.0M | -841.0M | -793.0M | -796.0M |
Acquisitions | 2.0B | 21.0M | -18.0M | -50.0M | -147.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 1.4B | -723.0M | -858.0M | -851.0M | -921.0M |
Financing Activities | |||||
Share Repurchases | -2.5B | -487.0M | -696.0M | -428.0M | -215.0M |
Dividends Paid | -42.0M | -45.0M | -48.0M | -50.0M | -50.0M |
Debt Issuance | 2.0B | 4.0B | 3.8B | 1.7B | 12.8B |
Debt Repayment | -2.1B | -4.2B | -3.9B | -1.6B | -12.5B |
Financing Cash Flow | -2.7B | -731.0M | -933.0M | -452.0M | -95.0M |
Free Cash Flow | 932.0M | 704.0M | 266.0M | 274.0M | 274.0M |
Net Change in Cash | 1.9B | 494.0M | 227.0M | 206.0M | 264.3M |
Cash Flow Trend
Jabil Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
39.33
Forward P/E
20.59
Price to Book
17.21
Price to Sales
0.78
PEG Ratio
0.44
Profitability Ratios
Profit Margin
2.02%
Operating Margin
4.91%
Return on Equity
32.39%
Return on Assets
4.63%
Financial Health
Current Ratio
0.98
Debt to Equity
265.27
Beta
1.20
Per Share Data
EPS (TTM)
$5.24
Book Value per Share
$11.97
Revenue per Share
$256.02
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
jbl | 22.1B | 39.33 | 17.21 | 32.39% | 2.02% | 265.27 |
Amphenol | 135.8B | 44.30 | 11.78 | 31.05% | 16.90% | 69.51 |
TE Connectivity | 60.1B | 41.85 | 4.86 | 11.51% | 8.77% | 48.36 |
Corning | 56.2B | 69.80 | 4.78 | 8.28% | 5.77% | 73.62 |
Celestica | 22.5B | 42.59 | 12.79 | 30.24% | 5.09% | 57.83 |
Flex | 18.7B | 21.93 | 3.68 | 17.67% | 3.42% | 83.79 |
Financial data is updated regularly. All figures are in the company's reporting currency.