Valuation Vipshop Holdings Limited

Stocks

Market Closed - NYSE Other stock markets 21:00:03 16/06/2026 BST			5-day change	1st Jan Change
13.68 ^USD	-1.37%		+0.81%	-22.67%

05-26	UBS Upgrades Vipshop to Buy From Neutral, Adjusts PT to $18.50 From $20	MT
05-26	Nomura Adjusts Price Target on Vipshop Holdings to $20 From $22, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	36,156	57,408	68,234	50,525	60,999	44,414	-	-
Change	-	58.78%	18.86%	-25.95%	20.73%	-27.19%	-	-
Enterprise Value (EV) ¹	23,947	35,397	42,149	24,746	37,548	19,305	17,762	14,462
Change	-	47.81%	19.08%	-41.29%	51.73%	-48.59%	-7.99%	-18.58%
P/E Ratio	7.91x	9.57x	8.73x	6.85x	8.74x	5.12x	6.05x	5.72x
PBR	1.11x	1.47x	1.58x	1.1x	1.45x	0.92x	0.83x	0.75x
PEG	-	0.2x	0.2x	-14.11x	-6.27x	0.2x	-0.4x	0.99x
Capitalization / Revenue	0.31x	0.56x	0.6x	0.47x	0.58x	0.42x	0.41x	0.4x
EV / Revenue	0.2x	0.34x	0.37x	0.23x	0.35x	0.18x	0.16x	0.13x
EV / EBITDA	3.58x	4.76x	4.05x	2.34x	3.89x	1.92x	1.73x	1.33x
EV / EBIT	4.29x	5.71x	4.63x	2.7x	4.62x	2.26x	2.05x	1.6x
EV / FCF	7.56x	4.77x	4.59x	4.45x	6.97x	1.28x	2.3x	1.64x
FCF Yield	13.2%	21%	21.8%	22.5%	14.3%	78.2%	43.5%	60.9%
Dividend per Share ²	-	-	3.095	3.48	4.242	4.165	4.328	4.299
Rate of return	-	-	2.46%	3.54%	3.43%	4.5%	4.68%	4.65%
EPS ²	6.75	9.83	14.42	14.35	14.15	18.07	15.29	16.17
Distribution rate	-	-	21.5%	24.3%	30%	23%	28.3%	26.6%
Net sales ¹	117,060	103,152	112,856	108,421	105,920	106,148	108,400	110,571
EBITDA ¹	6,691	7,432	10,407	10,596	9,662	10,057	10,255	10,838
EBIT ¹	5,582	6,197	9,104	9,173	8,136	8,546	8,659	9,057
Net income ¹	4,681	6,299	8,117	7,740	7,242	9,368	7,531	7,787
Net Debt ¹	-12,209	-22,012	-26,085	-25,778	-23,451	-25,109	-26,652	-29,952
Reference price ²	53.36	94.08	125.93	98.32	123.73	92.48	92.48	92.48
Nbr of stocks (in thousands)	677,559	610,223	541,822	513,885	493,000	480,271	-	-
Announcement Date	23/02/22	23/02/23	28/02/24	21/02/25	26/02/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIPSHOP HOLDINGS LIMITED	5.12x	0.18x	1.92x	4.5%	6.57B
ALIBABA GROUP HOLDING LIMITED	19.19x	1.37x	9.56x	1.01%	253B
SHOPIFY INC.	128.17x	9.48x	51.32x	-.--%	147B
PDD HOLDINGS INC.	8.64x	0.66x	2.96x	-.--%	116B
MERCADOLIBRE, INC.	41.9x	1.85x	17.82x	-.--%	84.87B
MEITUAN	-38.71x	0.76x	52.6x	-.--%	59.35B
EBAY INC.	24x	4.31x	14.01x	1.13%	48.54B
COPART, INC.	19.46x	5.34x	12.89x	-	28.46B
GLOBAL-E ONLINE LTD.	28.53x	3.64x	16.25x	-.--%	5.42B
USS CO., LTD.	21.24x	6.56x	11.4x	2.83%	5.27B
Average	25.75x	3.41x	19.07x	1.05%	75.53B
Weighted average by Cap.	37.10x	3.23x	21.40x	0.49%