Valuation JD.com, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 06/12/2024 GMT			5-day change	1st Jan Change
37.18 ^USD	+2.11%		-0.54%	+28.70%

12-06	JD.com's JD Logistics Unit to Fully Acquire Kuayue-Express	MT
11-25	Hong Kong Stocks Extend Sell-Off; Meituan, JD.com Shares Slide 3%	MT

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	02/03/20	11/03/21	10/03/22	09/03/23	06/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JD.COM, INC.	11.29x	0.27x	6.31x	+2.37%	53.89B
AMAZON.COM, INC.	44.27x	3.64x	16.41x	-.--%	2,387B
COUPANG, INC.	3976.71x	1.25x	55.29x	-.--%	42.99B
MONOTARO CO., LTD.	52.89x	4.66x	31.65x	+0.70%	9.14B
ALLEGRO.EU S.A.	26.42x	3.15x	11.73x	-.--%	7.95B
WAYFAIR INC.	-14.63x	0.71x	18.22x	-.--%	6.71B
ETSY, INC.	25.2x	2.77x	10.03x	-.--%	6.45B
FSN E-COMMERCE VENTURES LIMITED	348.33x	6.04x	99.41x	-.--%	5.62B
BETTERWARE DE MÉXICO, S.A.P.I. DE C.V.	8.76x	-	-	-	3.89B
PT GLOBAL DIGITAL NIAGA TBK	-34.76x	2.52x	-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%