|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.82 USD | +1.53% |
|
-3.34% | +0.47% |
| Jan. 14 | Morgan Stanley Lowers Price Target on JD.com to $24 From $28, Keeps Underweight Rating | MT |
| Jan. 13 | JD.com Unit to Take Deppon Logistics Private for Nearly $560 Million | DJ |
Company Valuation: JD.com, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 889,419 | 683,774 | 606,067 | 322,341 | 366,810 | 280,284 | 280,284 | - |
| Change | - | -23.12% | -11.36% | -46.81% | 13.8% | -23.59% | 0% | - |
| Enterprise Value (EV) 1 | 758,547 | 512,197 | 428,490 | 179,195 | 196,871 | 168,862 | 166,219 | 145,060 |
| Change | - | -32.48% | -16.34% | -58.18% | 9.86% | -14.23% | -1.56% | -12.73% |
| P/E ratio | 18.1x | -194x | 60.3x | 13.5x | 9.42x | 13.4x | 10.6x | 7.16x |
| PBR | 4.75x | 3.31x | 2.85x | 1.39x | 1.53x | 1.18x | 1.09x | 0.98x |
| PEG | - | 2x | -0x | 0x | 0.1x | -0.3x | 0.4x | 0.1x |
| Capitalization / Revenue | 1.19x | 0.72x | 0.58x | 0.3x | 0.32x | 0.21x | 0.2x | 0.19x |
| EV / Revenue | 1.02x | 0.54x | 0.41x | 0.17x | 0.17x | 0.13x | 0.12x | 0.1x |
| EV / EBITDA | 36.7x | 27.4x | 12.8x | 4.22x | 3.79x | 8.32x | 5.47x | 2.84x |
| EV / EBIT | 61.5x | 124x | 21.7x | 6.89x | 5.08x | 31x | 8.18x | 4.13x |
| EV / FCF | 21.7x | 19.5x | 10.7x | 4.36x | 4.49x | 4.24x | 3.96x | 2.64x |
| FCF Yield | 4.6% | 5.12% | 9.37% | 23% | 22.3% | 23.6% | 25.2% | 37.9% |
| Dividend per Share 2 | - | - | 4.261 | 5.469 | 7.251 | 6.419 | 6.296 | 7.116 |
| Rate of return | - | - | 1.1% | 2.67% | 2.87% | 3.25% | 3.19% | 3.6% |
| EPS 2 | 31.68 | -2.29 | 6.42 | 15.23 | 26.86 | 14.72 | 18.58 | 27.57 |
| Distribution rate | - | - | 66.4% | 35.9% | 27% | 43.6% | 33.9% | 25.8% |
| Net sales 1 | 745,802 | 951,592 | 1,046,236 | 1,084,662 | 1,158,819 | 1,311,586 | 1,379,050 | 1,464,464 |
| EBITDA 1 | 20,681 | 18,712 | 33,602 | 42,452 | 51,923 | 20,306 | 30,411 | 51,098 |
| EBIT 1 | 12,343 | 4,141 | 19,723 | 26,025 | 38,736 | 5,448 | 20,312 | 35,123 |
| Net income 1 | 49,405 | -3,560 | 10,380 | 24,167 | 41,359 | 22,325 | 27,321 | 38,258 |
| Net Debt 1 | -130,871 | -171,577 | -177,577 | -143,146 | -169,939 | -111,422 | -114,064 | -135,224 |
| Reference price 2 | 573.86 | 445.13 | 387.14 | 204.86 | 253.06 | 197.52 | 197.52 | 197.52 |
| Nbr of stocks (in thousands) | 1,549,877 | 1,536,133 | 1,565,500 | 1,573,500 | 1,449,500 | 1,419,000 | 1,419,000 | - |
| Announcement Date | 3/11/21 | 3/10/22 | 3/9/23 | 3/6/24 | 3/6/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.42x | 0.13x | 8.36x | 3.25% | 40.27B | |
| 32.68x | 3.37x | 14.36x | -.--% | 2,469B | |
| 121.79x | 0.92x | 27.2x | -.--% | 37.41B | |
| -71.2x | 1.24x | 21.49x | 0.01% | 14.06B | |
| 21.07x | 2.82x | 9.98x | -.--% | 8.72B | |
| 339.44x | 7.04x | 97.76x | -.--% | 7.62B | |
| 34.96x | 3.27x | 20.69x | 1.4% | 7.1B | |
| 43.23x | 2.54x | 10.1x | -.--% | 5.82B | |
| 4.23x | 2.51x | 19.83x | -.--% | 3B | |
| Average | 59.96x | 2.65x | 25.53x | 0.52% | 288.16B | |
| Weighted average by Cap. | 33.97x | 3.28x | 14.73x | 0.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- JD Stock
- Valuation JD.com, Inc.
Select your edition
All financial news and data tailored to specific country editions
