investorscraft@gmail.com

Intrinsic Value of JD.com, Inc. (JD)

Previous Close$32.76
Intrinsic Value
Upside potential
Previous Close
$32.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount