$482.7 M

JE Mkt cap, 15-Oct-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

3.7m2.1m3.6m3.0m8.8m19.0m27.9m59.8m78.0m

Revenue growth, %

62%58%52%

Cost of goods sold

811.6k356.4k1.6k1.0k4.0k11.0k87.0k2.6m3.1m

Gross profit

2.9m1.8m3.6m3.0m8.8m19.0m27.8m57.2m74.9m

Gross profit Margin, %

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

Operating expense total

2.3m20.0m20.9m21.3m16.9m59.8m3.4m

EBITDA

1.2m(16.7m)(11.4m)(1.3m)900.0k78.6m

EBITDA margin, %

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

EBIT

(29.0k)(23.5k)641.5k(17.0m)(12.1m)(2.4m)10.9m(2.6m)71.5m

EBIT margin, %

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

Pre tax profit

(29.0k)(22.8k)144.6k6.5m2.2m(12.1m)53.7m(11.6m)(8.7m)7.0m55.6m

Income tax expense

(358.1k)136.0k5.6m11.6m(600.0k)

Net Income

(29.0k)(22.8k)(213.6k)6.5m2.2m(12.1m)53.9m(11.6m)(8.7m)6.4m55.6m

Half Year

GBPH1, 2015H1, 2016H1, 2017

Revenue

107.8m171.6m246.6m

Cost of goods sold

9.9m15.7m36.8m

Gross profit

97.9m155.9m209.8m

Gross profit Margin, %

91%91%85%

General and administrative expense

83.0m121.3m159.9m

Operating expense total

83.0m121.3m159.9m

EBIT

13.6m34.4m50.4m

EBIT margin, %

13%20%20%

Interest expense

200.0k400.0k

Interest income

200.0k200.0k

Pre tax profit

14.0m34.4m49.5m

Income tax expense

4.6m9.1m13.1m

Net Income

9.4m24.7m36.4m

Just Eat Balance Sheet

Annual

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

Cash

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

Accounts Receivable

400.3k18.4k20.8m1.0k98.0k15.0k100.0k1.3m

Inventories

16.9k1.2m2.1m

Current Assets

1.0515.9k1.2m1.8m7.8m8.5m13.9m49.2m34.7m100.3m126.2m60.7m149.7m

PP&E

4.2m346.4k36.3k136.6k410.5k1.4m1.2m953.0k342.1m1.9m7.2m

Goodwill

51.2m457.1m725.2m

Total Assets

1.04.7m3.2m6.0m12.6m15.7m35.3m70.6m133.7m219.6m473.7m586.5m629.6m

Accounts Payable

17.8k21.4k222.6k273.3k68.7k131.8k671.0k889.0k1.2m1.7m4.1m3.7m

Current Liabilities

29.0k23.8k2.4m570.3k463.3k1.9m1.8m75.0m8.1m19.3m42.3m56.7m89.5m

Non-Current Liabilities

4.8m697.0k8.9m15.7m10.9m26.2m74.8m158.2m87.6m171.5m120.6m

Total Debt

1.4m518.4k

Total Liabilities

29.0k4.8m3.1m9.4m16.1m12.7m27.9m75.0m82.9m177.4m129.9m228.2m210.1m

Additional Paid-in Capital

1.01.01.01.01.02.04.035.6m35.6m35.6m

Retained Earnings

(29.0k)(22.8k)(213.6k)6.5m2.2m(12.1m)40.9m(32.7m)(8.7m)6.4m55.6m

Total Equity

(29.0k)(51.8k)98.3k(3.4m)(3.5m)3.0m7.4m(4.4m)50.8m42.1m343.7m358.3m419.5m

EPS

0.00.10.1

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

158.6m136.4m177.5m

Accounts Receivable

15.2m14.0m23.7m

Inventories

1.0m1.1m2.5m

Current Assets

174.8m155.0m204.8m

PP&E

7.7m10.3m15.2m

Goodwill

446.6m612.2m736.1m

Total Assets

724.9m898.1m1.1b

Accounts Payable

77.4m107.4m117.8m

Current Liabilities

90.1m131.0m183.4m

Non-Current Liabilities

30.8m34.2m54.5m

Total Liabilities

120.9m165.2m237.9m

Retained Earnings

63.9m106.9m201.6m

Total Equity

604.0m732.9m877.1m

EPS

0.00.00.1

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

(29.0k)(22.8k)(213.6k)6.5m2.2m(12.1m)53.9m(11.6m)(8.7m)6.4m55.6m

Cash From Operating Activities

(1.5m)38.1m74.2m97.0m

Cash From Investing Activities

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

Dividends Paid

13.0m21.1m

Cash From Financing Activities

3.5m84.2m425.1m2.3m

Net Change in Cash

(288.9k)103.0m33.8m(68.2m)

Interest Paid

(1.2m)(1.1m)

Income Taxes Paid

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

Half Year

GBPH1, 2015H1, 2016H1, 2017

Cash From Operating Activities

26.5m47.8m58.3m

Purchases of PP&E

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

Cash From Investing Activities

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

Cash From Financing Activities

425.8m1.4m1.0m

Net Change in Cash

(61.0m)45.7m

Just Eat Ratios

GBPY, 2017

Revenue/Employee

50.9k

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