|
Real-time Estimate
Cboe BZX
10:28:15 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 25.98 USD | -1.46% |
|
-1.96% | -9.44% |
| 09-25 | Market experts remain cautious on DAX | DP |
| 09-23 | China's 'Lipstick King' confronts slower growth, AI disruption in livestream shopping | RE |
Company Valuation: JD.com, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 683,774 | 606,067 | 322,341 | 366,810 | 284,648 | 237,910 | - | - |
| Change | - | -11.36% | -46.81% | 13.8% | -22.4% | -16.42% | - | - |
| Enterprise Value (EV) 1 | 512,197 | 428,490 | 179,195 | 196,871 | 141,903 | 115,298 | 106,707 | 80,552 |
| Change | - | -16.34% | -58.18% | 9.86% | -27.92% | -18.75% | -7.45% | -24.51% |
| P/E | -194x | 60.3x | 13.5x | 9.42x | 15.6x | 9.7x | 7.03x | 5.76x |
| PBR | 3.31x | 2.85x | 1.39x | 1.53x | 1.25x | 1.04x | 0.94x | 0.86x |
| PEG | - | -0x | 0x | 0.1x | -0.3x | 0.2x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.72x | 0.58x | 0.3x | 0.32x | 0.22x | 0.18x | 0.17x | 0.16x |
| EV / Revenue | 0.54x | 0.41x | 0.17x | 0.17x | 0.11x | 0.08x | 0.07x | 0.05x |
| EV / EBITDA | 27.4x | 12.8x | 4.22x | 3.79x | 7.74x | 3.5x | 2.38x | 1.37x |
| EV / EBIT | 124x | 21.7x | 6.89x | 5.08x | 51.2x | 6.57x | 3.83x | 2.14x |
| EV / FCF | 19.5x | 10.7x | 4.36x | 4.49x | 22.7x | 3.03x | 2.94x | 1.59x |
| FCF Yield | 5.12% | 9.37% | 23% | 22.3% | 4.41% | 33% | 34% | 62.9% |
| Dividend per Share 2 | - | 4.261 | 5.469 | 7.251 | 6.891 | 6.984 | 7.599 | 8.883 |
| Rate of return | - | 1.1% | 2.67% | 2.87% | 3.43% | 3.95% | 4.29% | 5.02% |
| EPS 2 | -2.29 | 6.42 | 15.23 | 26.86 | 12.9 | 18.25 | 25.17 | 30.72 |
| Distribution rate | - | 66.4% | 35.9% | 27% | 53.4% | 38.3% | 30.2% | 28.9% |
| Net sales 1 | 951,592 | 1,046,236 | 1,084,662 | 1,158,819 | 1,309,085 | 1,356,670 | 1,435,908 | 1,509,718 |
| EBITDA 1 | 18,712 | 33,602 | 42,452 | 51,923 | 18,344 | 32,986 | 44,844 | 58,696 |
| EBIT 1 | 4,141 | 19,723 | 26,025 | 38,736 | 2,774 | 17,542 | 27,835 | 37,714 |
| Net income 1 | -3,560 | 10,380 | 24,167 | 41,359 | 19,631 | 24,827 | 33,760 | 41,950 |
| Net Debt 1 | -171,577 | -177,577 | -143,146 | -169,939 | -142,745 | -122,612 | -131,203 | -157,358 |
| Reference price 2 | 445.13 | 387.14 | 204.86 | 253.06 | 200.74 | 177.02 | 177.02 | 177.02 |
| Nbr of stocks (in thousands) | 1,536,133 | 1,565,500 | 1,573,500 | 1,449,500 | 1,418,000 | 1,344,000 | - | - |
| Announcement Date | 3/10/22 | 3/9/23 | 3/6/24 | 3/6/25 | 3/5/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.7x | 0.08x | 3.5x | 3.95% | 35.44B | |
| 19.27x | 3.26x | 12.45x | -.--% | 2,677B | |
| 27.69x | 1.99x | 14.46x | 3.13% | 59.51B | |
| -27.26x | 0.57x | 32.47x | -.--% | 24.81B | |
| 15.12x | - | - | - | 16.69B | |
| 16.01x | 1.39x | 9.47x | 3.15% | 16.23B | |
| 63.77x | 5.65x | 30.14x | 0.19% | 14.39B | |
| 33.24x | 2.36x | 16.41x | 0.77% | 14.34B | |
| -1316.66x | 1.14x | 17.65x | 0.01% | 13.88B | |
| 26.7x | 3.86x | 12.95x | -.--% | 12.76B | |
| Average | -113.24x | 2.26x | 16.61x | 1.25% | 288.55B | |
| Weighted average by Cap. | 12.78x | 3.16x | 12.67x | 0.14% |
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
- Stocks
- JD Stock
- Valuation JD.com, Inc.
Select your edition
All financial news and data tailored to specific country editions
