Previous Close | $32.76 |
Intrinsic Value | $690.02 |
Upside potential | +2,006% |
Data is not available at this time.
JD.com, Inc. is a leading Chinese e-commerce and retail infrastructure company, operating one of the largest online direct sales platforms in China. The company’s core revenue model is built on its integrated supply chain, which combines a proprietary logistics network with a vast product assortment spanning electronics, apparel, groceries, and more. JD differentiates itself through its commitment to authenticity, fast delivery, and superior customer service, positioning it as a premium player in China’s competitive e-commerce landscape. The company also leverages its logistics and technology capabilities to serve third-party merchants, enhancing its ecosystem. JD’s market position is reinforced by its strong brand recognition and partnerships with global brands, making it a key player in both B2C and B2B segments. Its focus on high-touch retail and supply chain efficiency allows it to maintain a competitive edge against rivals like Alibaba and Pinduoduo.
JD.com reported revenue of CNY 1.16 trillion for FY 2024, reflecting its scale in China’s e-commerce market. Net income stood at CNY 41.4 billion, with diluted EPS of CNY 26.89, indicating solid profitability. Operating cash flow was robust at CNY 58.1 billion, underscoring efficient cash generation. The absence of disclosed capital expenditures suggests disciplined spending or potential reclassification in financial reporting.
The company’s earnings power is evident in its net income margin of approximately 3.6%, supported by economies of scale and operational leverage. JD’s capital efficiency is highlighted by its ability to generate substantial operating cash flow relative to revenue, though further details on capital allocation would provide deeper insight into returns on invested capital.
JD maintains a strong balance sheet with CNY 108.4 billion in cash and equivalents, providing ample liquidity. Total debt of CNY 89.8 billion suggests a manageable leverage profile, with a net cash position reinforcing financial stability. The company’s ability to fund operations and growth initiatives without excessive reliance on debt is a positive indicator of long-term health.
JD’s growth trajectory is supported by China’s expanding e-commerce market and its own logistics and technology investments. The introduction of a dividend policy, with a payout of CNY 0.98 per share, signals a commitment to shareholder returns while balancing reinvestment needs. This move may appeal to income-focused investors, though the sustainability of dividends will depend on future earnings stability.
JD’s valuation reflects its position as a dominant e-commerce player, with investors likely pricing in continued market share gains and margin expansion. The company’s ability to execute on its logistics and technology investments will be critical in meeting market expectations for sustained growth and profitability in a competitive sector.
JD’s strategic advantages include its vertically integrated supply chain, strong brand equity, and technological capabilities. The outlook remains positive, driven by China’s digital economy growth and JD’s focus on high-quality retail. However, macroeconomic headwinds and regulatory scrutiny in China’s tech sector could pose challenges. The company’s ability to adapt to changing consumer preferences and competitive dynamics will be key to long-term success.
Company filings, financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |