$457.5 M

JE Mkt cap, 16-Aug-2018

£78 M

Just Eat Revenue FY, 2017
Just Eat Gross profit (FY, 2017)74.9 M
Just Eat Gross profit margin (FY, 2017), %96%
Just Eat Net income (FY, 2017)55.6 M
Just Eat EBITDA (FY, 2017)78.6 M
Just Eat EBIT (FY, 2017)71.5 M
Just Eat Cash, 31-Dec-2017127.6 M

Just Eat Revenue Breakdown

Embed Graph

Just Eat revenue breakdown by business segment: 7.0% from Developing Markets, 20.1% from Established Markets, 9.8% from Australia & New Zealand and 63.1% from United Kingdom

Just Eat Income Statement

Annual

GBPFY, 2005FY, 2006FY, 2007FY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Revenue

3.7 m2.1 m3.6 m3 m8.8 m19 m27.9 m59.8 m78 m

Revenue growth, %

62%58%52%

Cost of goods sold

811.6 k356.4 k1.6 k1 k4 k11 k87 k2.6 m3.1 m

Gross profit

2.9 m1.8 m3.6 m3 m8.8 m19 m27.8 m57.2 m74.9 m

Gross profit Margin, %

78%83%100%100%100%100%100%96%96%

Operating expense total

2.3 m20 m20.9 m21.3 m16.9 m59.8 m3.4 m

EBITDA

1.2 m(16.7 m)(11.4 m)(1.3 m)900 k78.6 m

EBITDA margin, %

33%(549%)(130%)(7%)2%101%

EBIT

(29 k)(23.5 k)641.5 k(17 m)(12.1 m)(2.4 m)10.9 m(2.6 m)71.5 m

EBIT margin, %

17%(557%)(137%)(13%)39%(4%)92%

Pre tax profit

(29 k)(22.8 k)144.6 k6.5 m2.2 m(12.1 m)53.7 m(11.6 m)(8.7 m)7 m55.6 m

Income tax expense

(358.1 k)136 k5.6 m11.6 m(600 k)

Net Income

(29 k)(22.8 k)(213.6 k)6.5 m2.2 m(12.1 m)53.9 m(11.6 m)(8.7 m)6.4 m55.6 m

Half Year

GBPH1, 2015H1, 2016H1, 2017

Revenue

107.8 m171.6 m246.6 m

Cost of goods sold

9.9 m15.7 m36.8 m

Gross profit

97.9 m155.9 m209.8 m

Gross profit Margin, %

91%91%85%

General and administrative expense

83 m121.3 m159.9 m

Operating expense total

83 m121.3 m159.9 m

EBIT

13.6 m34.4 m50.4 m

EBIT margin, %

13%20%20%

Interest expense

200 k400 k

Interest income

200 k200 k

Pre tax profit

14 m34.4 m49.5 m

Income tax expense

4.6 m9.1 m13.1 m

Net Income

9.4 m24.7 m36.4 m

Just Eat Balance Sheet

Annual

GBPFY, 2005FY, 2006FY, 2007FY, 2008FY, 2009FY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Cash

315.9 k700.6 k268.5 k2.4 m692.7 k707.4 k28.4 m31.9 m97.2 m120.2 m46.7 m127.6 m

Accounts Receivable

400.3 k18.4 k20.8 m1 k98 k15 k100 k1.3 m

Inventories

16.9 k1.2 m2.1 m

Current Assets

1 515.9 k1.2 m1.8 m7.8 m8.5 m13.9 m49.2 m34.7 m100.3 m126.2 m60.7 m149.7 m

PP&E

4.2 m346.4 k36.3 k136.6 k410.5 k1.4 m1.2 m953 k342.1 m1.9 m7.2 m

Goodwill

51.2 m457.1 m725.2 m

Total Assets

1 4.7 m3.2 m6 m12.6 m15.7 m35.3 m70.6 m133.7 m219.6 m473.7 m586.5 m629.6 m

Accounts Payable

17.8 k21.4 k222.6 k273.3 k68.7 k131.8 k671 k889 k1.2 m1.7 m4.1 m3.7 m

Current Liabilities

29 k23.8 k2.4 m570.3 k463.3 k1.9 m1.8 m75 m8.1 m19.3 m42.3 m56.7 m89.5 m

Non-Current Liabilities

4.8 m697 k8.9 m15.7 m10.9 m26.2 m74.8 m158.2 m87.6 m171.5 m120.6 m

Total Debt

1.4 m518.4 k

Total Liabilities

29 k4.8 m3.1 m9.4 m16.1 m12.7 m27.9 m75 m82.9 m177.4 m129.9 m228.2 m210.1 m

Additional Paid-in Capital

1 1 1 1 1 2 4 35.6 m35.6 m35.6 m

Retained Earnings

(29 k)(22.8 k)(213.6 k)6.5 m2.2 m(12.1 m)40.9 m(32.7 m)(8.7 m)6.4 m55.6 m

Total Equity

(29 k)(51.8 k)98.3 k(3.4 m)(3.5 m)3 m7.4 m(4.4 m)50.8 m42.1 m343.7 m358.3 m419.5 m

EPS

0 0.1 0.1

Debt to Equity Ratio

14.5 x-0.2 x

Debt to Assets Ratio

0.4 x0.1 x

Financial Leverage

0 x-91.6 x32.8 x-1.8 x-3.5 x5.2 x4.8 x-16.2 x2.6 x5.2 x1.4 x1.6 x1.5 x

Half Year

GBPH1, 2015H1, 2016H1, 2017

Cash

158.6 m136.4 m177.5 m

Accounts Receivable

15.2 m14 m23.7 m

Inventories

1 m1.1 m2.5 m

Current Assets

174.8 m155 m204.8 m

PP&E

7.7 m10.3 m15.2 m

Goodwill

446.6 m612.2 m736.1 m

Total Assets

724.9 m898.1 m1.1 b

Accounts Payable

77.4 m107.4 m117.8 m

Current Liabilities

90.1 m131 m183.4 m

Non-Current Liabilities

30.8 m34.2 m54.5 m

Total Liabilities

120.9 m165.2 m237.9 m

Retained Earnings

63.9 m106.9 m201.6 m

Total Equity

604 m732.9 m877.1 m

EPS

0 0 0.1

Financial Leverage

1.2 x1.2 x1.3 x

Just Eat Cash Flow

Annual

GBPFY, 2005FY, 2006FY, 2007FY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Net Income

(29 k)(22.8 k)(213.6 k)6.5 m2.2 m(12.1 m)53.9 m(11.6 m)(8.7 m)6.4 m55.6 m

Cash From Operating Activities

(1.5 m)38.1 m74.2 m97 m

Cash From Investing Activities

(19.3 m)(465.2 m)(167.5 m)

Dividends Paid

13 m21.1 m

Cash From Financing Activities

3.5 m84.2 m425.1 m2.3 m

Net Change in Cash

(288.9 k)103 m33.8 m(68.2 m)

Interest Paid

(1.2 m)(1.1 m)

Income Taxes Paid

(4.4 m)(8.2 m)(12.7 m)

Half Year

GBPH1, 2015H1, 2016H1, 2017

Cash From Operating Activities

26.5 m47.8 m58.3 m

Purchases of PP&E

(2.4 m)(4.3 m)(8.2 m)

Cash From Investing Activities

(452.3 m)(110.2 m)(13.6 m)

Cash From Financing Activities

425.8 m1.4 m1 m

Net Change in Cash

(61 m)45.7 m

Just Eat Ratios

GBPY, 2017

Revenue/Employee

50.9 k

Financial Leverage

1.5 x
Report incorrect company information

Just Eat Operating Metrics

Just Eat's Orders was reported to be 41.4 m in Q2, 2017. Just Eat's Active Users was reported to be 19 m in Q2, 2017. Just Eat's New Customers was reported to be 4.2 m in FY, 2016.
FY, 2014Q1, 2015Q2, 2015Q3, 2015FY, 2015Q1, 2016Q2, 2016Q3, 2016FY, 2016Q1, 2017Q2, 2017

Active Users

8.10 m8 m11 m11.50 m13.40 m14.20 m15.90 m16.60 m17.60 m18.20 m19 m

Average Number of Orders per Restaurant

2.17 k

New Customers

4.20 m

Orders

61.20 m96.20 m31.50 m33.40 m33.30 m136.40 m39 m41.40 m

Restaurants

45.70 k45.70 k60 k61.50 k64 k66.20 k63.90 k68.50 k71 k75.40 k

Revenue per Order

£2.29 £2.35 £2.47 £2.59 £2.84

Reviews

22.50 m
Report incorrect company information