Valuation JD Logistics, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:10:57 2026-07-07 EDT			5-day change	1st Jan Change
1.525 ^USD	+3.88%		0.00%	-10.29%

07-10	Inside the U.S. race for drone delivery dominance	RE
06-15	Hangzhou DeepSeek Artificial Intelligence Co., Ltd. announced that it expects to receive CNY 51 billion in funding from Tencent Holdings Limited, Contemporary Amperex Technology Co., Limited, NetEase, Inc., JD Logistics, Inc., Guozhitou Private Equity Management Co., Ltd.	CI

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	70,821	-	-
Change	-	-33.38%	-33.39%	35.98%	-14.12%	12.05%	-	-
Enterprise Value (EV) ¹	108,225	83,535	64,173	70,961	49,037	46,371	36,347	31,868
Change	-	-22.81%	-23.18%	10.58%	-30.9%	-5.44%	-21.62%	-12.32%
P/E	-6.75x	-58.2x	88.8x	12.3x	9.68x	8.6x	7.41x	6.46x
PBR	2.82x	1.72x	1.12x	1.35x	1.18x	1.17x	1.01x	0.88x
PEG	-	0.6x	-1x	0x	1.19x	0.3x	0.5x	0.4x
Capitalization / Revenue	1.16x	0.59x	0.32x	0.4x	0.29x	0.27x	0.24x	0.22x
EV / Revenue	1.03x	0.61x	0.39x	0.39x	0.23x	0.18x	0.12x	0.1x
EV / EBITDA	-171x	8.55x	4.39x	3.49x	2.38x	2.06x	1.42x	1.18x
EV / EBIT	-36.4x	-345x	84.4x	11.6x	9.12x	5.21x	3.4x	2.65x
EV / FCF	52.7x	9.85x	5.82x	4.3x	3.93x	3.45x	2.6x	2.13x
FCF Yield	1.9%	10.2%	17.2%	23.3%	25.4%	29%	38.5%	47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.19	-0.23	0.1	0.98	1.06	1.333	1.547	1.775
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	22,478	25,594	27,002
EBIT ¹	-2,975	-242.4	760.2	6,105	5,375	8,898	10,694	12,009
Net income ¹	-15,842	-1,397	616.2	6,198	6,647	8,570	9,868	11,084
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	11.46	11.46	11.46
Nbr of stocks (in thousands)	5,660,170	6,075,430	6,097,253	6,119,238	6,159,104	6,179,011	-	-
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.($)
DELHIVERY LIMITED	272.68x	3.47x	57.47x	-.--%	3.99B
SAL SAUDI LOGISTICS SERVICES COMPANY	19.05x	8.06x	16.83x	3.48%	3.72B
ID LOGISTICS GROUP	30.88x	0.88x	5.64x	-.--%	2.61B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.45x	0.35x	9.45x	3.38%	1.02B
HAMAKYOREX CO., LTD.	12.43x	-	-	2.52%	836M
CRYOPORT, INC.	-20.31x	-	-	-	810M
Average	55.03x	3.19x	22.35x	1.88%	2.16B
Weighted average by Cap.	96.23x	4.10x	27.90x	1.52%