Company Valuation: JD.com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 358,182 889,419 683,774 606,067 322,341 391,798 - -
Change - 148.31% -23.12% -11.36% -46.81% 21.55% - -
Enterprise Value (EV) 1 306,659 758,547 512,197 428,490 179,195 312,423 292,142 269,284
Change - 147.36% -32.48% -16.34% -58.18% 74.35% -6.49% -7.82%
P/E ratio 29.9x 18.1x -194x 60.3x 13.5x 11.3x 10.3x 9.49x
PBR 4.38x 4.75x 3.31x 2.85x 1.39x 1.64x 1.43x 1.27x
PEG - 0x 2x -0x 0x 0.2x 1.08x 1.1x
Capitalization / Revenue 0.62x 1.19x 0.72x 0.58x 0.3x 0.34x 0.33x 0.31x
EV / Revenue 0.53x 1.02x 0.54x 0.41x 0.17x 0.27x 0.24x 0.21x
EV / EBITDA 22.2x 36.7x 27.4x 12.8x 4.22x 6.31x 5.26x 4.35x
EV / EBIT 34.1x 61.5x 124x 21.7x 6.89x 8.3x 6.61x 5.4x
EV / FCF 15.8x 21.7x 19.5x 10.7x 4.36x 8.8x 7.06x 6.08x
FCF Yield 6.34% 4.6% 5.12% 9.37% 23% 11.4% 14.2% 16.5%
Dividend per Share 2 - - - 4.261 5.469 6.395 7.079 7.329
Rate of return - - - 1.1% 2.67% 2.37% 2.62% 2.71%
EPS 2 8.21 31.68 -2.29 6.42 15.23 23.94 26.22 28.49
Distribution rate - - - 66.4% 35.9% 26.7% 27% 25.7%
Net sales 1 576,888 745,802 951,592 1,046,236 1,084,662 1,137,181 1,201,504 1,269,692
EBITDA 1 13,811 20,681 18,712 33,602 42,452 49,546 55,564 61,928
EBIT 1 8,995 12,343 4,141 19,723 26,025 37,627 44,185 49,897
Net income 1 12,184 49,405 -3,560 10,380 24,167 36,658 40,134 43,775
Net Debt 1 -51,522 -130,871 -171,577 -177,577 -143,146 -79,375 -99,656 -122,514
Reference price 2 245.30 573.86 445.13 387.14 204.86 270.30 270.30 270.30
Nbr of stocks (in thousands) 1,460,161 1,549,877 1,536,133 1,565,500 1,573,500 1,449,500 - -
Announcement Date 3/2/20 3/11/21 3/10/22 3/9/23 3/6/24 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield (Y) Capi. ($)
11.29x0.27x6.31x+2.37%53.89B
44.27x3.64x16.41x-.--%2,387B
3976.71x1.25x55.29x-.--%42.99B
52.89x4.66x31.65x+0.70%9.14B
26.42x3.15x11.73x-.--%7.95B
-14.63x0.71x18.22x-.--%6.71B
25.2x2.77x10.03x-.--%6.45B
348.33x6.04x99.41x-.--%5.62B
8.76x - - - 3.89B
-34.76x2.52x-46.71x - 3.64B
Average 444.45x 2.78x 22.48x +0.38% 252.75B
Weighted average by Cap. 110.73x 3.53x 16.98x +0.05%
See all sector valuations

Year-on-year evolution of the PER

evolution-chart JD-COM-INC

Historical PBR trend

evolution-chart JD-COM-INC

Evolution Enterprise Value / Sales

evolution-chart JD-COM-INC

Change in Enterprise Value/EBITDA

evolution-chart JD-COM-INC

Year-on-year evolution of the Yield

evolution-chart JD-COM-INC
  1. Stock Market
  2. Equities
  3. JD Stock
  4. Valuation JD.com, Inc.