Valuation JD Logistics, Inc.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:12 2026-08-03 EDT			5-day change	1st Jan Change
15.24 ^HKD	+1.46%		+9.88%	+33.45%

07-10	Inside the U.S. race for drone delivery dominance	RE
05-20	Drone Adoption to Leave Some Chinese Delivery Players Lagging, S&P Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	121,966	81,256	54,128	73,603	63,207	86,966	-	-
Change	-	-33.38%	-33.39%	35.98%	-14.12%	37.59%	-	-
Enterprise Value (EV) ¹	108,225	83,535	64,173	70,961	49,037	62,517	52,493	48,014
Change	-	-22.81%	-23.18%	10.58%	-30.9%	27.49%	-16.03%	-8.53%
P/E	-6.75x	-58.2x	88.8x	12.3x	9.68x	9.86x	8.53x	7.47x
PBR	2.82x	1.72x	1.12x	1.35x	1.18x	1.34x	1.16x	1.01x
PEG	-	0.6x	-1x	0x	1.19x	0.4x	0.5x	0.5x
Capitalization / Revenue	1.16x	0.59x	0.32x	0.4x	0.29x	0.33x	0.3x	0.27x
EV / Revenue	1.03x	0.61x	0.39x	0.39x	0.23x	0.24x	0.18x	0.15x
EV / EBITDA	-171x	8.55x	4.39x	3.49x	2.38x	2.77x	2.04x	1.77x
EV / EBIT	-36.4x	-345x	84.4x	11.6x	9.12x	6.93x	4.93x	4.03x
EV / FCF	52.7x	9.85x	5.82x	4.3x	3.93x	4.65x	3.75x	3.21x
FCF Yield	1.9%	10.2%	17.2%	23.3%	25.4%	21.5%	26.7%	31.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.19	-0.23	0.1	0.98	1.06	1.331	1.54	1.757
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	104,693	137,402	166,625	182,838	217,147	264,793	291,380	318,196
EBITDA ¹	-631.1	9,774	14,606	20,343	20,603	22,589	25,719	27,133
EBIT ¹	-2,975	-242.4	760.2	6,105	5,375	9,017	10,657	11,909
Net income ¹	-15,842	-1,397	616.2	6,198	6,647	8,558	9,819	10,967
Net Debt ¹	-13,741	2,279	10,046	-2,642	-14,170	-24,449	-34,474	-38,952
Reference price ²	21.55	13.37	8.88	12.03	10.26	13.13	13.13	13.13
Nbr of stocks (in thousands)	5,660,170	6,075,430	6,097,253	6,119,238	6,159,104	6,623,722	-	-
Announcement Date	3/10/22	3/9/23	3/6/24	3/6/25	3/5/26	-	-	-

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.($)
JD LOGISTICS, INC.	9.72x	0.23x	2.71x	-.--%	12.69B
DELHIVERY LIMITED	256.62x	3.25x	53.87x	-.--%	3.78B
SAL SAUDI LOGISTICS SERVICES COMPANY	19.84x	8.03x	17.39x	3.73%	3.69B
ID LOGISTICS GROUP	30.67x	0.88x	5.61x	-.--%	2.7B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.71x	0.35x	9.61x	3.33%	1.04B
HAMAKYOREX CO., LTD.	12.47x	-	-	2.51%	852M
CRYOPORT, INC.	-19.07x	-	-	-	761M
Average	46.57x	2.55x	17.84x	1.59%	3.64B
Weighted average by Cap.	49.48x	1.99x	13.70x	0.78%