investorscraft@gmail.com

Intrinsic ValueJD Logistics, Inc. (2618.HK)

Previous CloseHK$11.19
Intrinsic Value
Upside potential
Previous Close
HK$11.19

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 Logistics operates as a leading integrated supply chain solutions and logistics services provider in China, serving a diverse industrial client base. Its core revenue model is built on providing comprehensive logistics services, including warehousing, distribution, express delivery, freight, and specialized solutions for bulky items, cold chain, and cross-border commerce. The company leverages its extensive network and technology platform to offer value-added services such as installation, after-sales support, and logistics technology, creating multiple revenue streams beyond basic transportation. JD Logistics holds a strong market position, deeply integrated with the broader JD.com ecosystem while serving external clients across fast-moving consumer goods, home appliances, apparel, electronics, automotive, and fresh produce sectors. This dual customer base provides resilience and growth opportunities, positioning it as a critical infrastructure player in China's massive and evolving e-commerce and logistics landscape, competing with other integrated logistics giants through its technology-driven, asset-heavy network approach.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 182.8 billion for the period, demonstrating its significant scale in the logistics market. Net income reached HKD 6.2 billion, indicating a transition towards sustainable profitability after prior investment phases. Operating cash flow of HKD 20.8 billion significantly exceeded capital expenditures, reflecting solid operational efficiency and cash generation capability from its asset-intensive network.

Earnings Power And Capital Efficiency

JD Logistics generated diluted EPS of HKD 0.98, showing improved earnings power as the business matures. The company maintains substantial capital investments with HKD 5.6 billion in capital expenditures, reflecting ongoing network expansion and technological enhancement. Strong operating cash flow coverage of investments suggests disciplined capital allocation toward growth opportunities while maintaining financial stability.

Balance Sheet And Financial Health

The balance sheet shows healthy liquidity with HKD 25.8 billion in cash and equivalents against total debt of HKD 23.2 billion, indicating a comfortable debt position. The company maintains a conservative financial structure with ample liquidity to support operations and strategic investments. This financial stability provides flexibility to navigate market cycles and pursue growth initiatives in the capital-intensive logistics sector.

Growth Trends And Dividend Policy

As a growth-oriented company in the expanding Chinese logistics market, JD Logistics currently retains all earnings for reinvestment, evidenced by a dividend per share of zero. The company prioritizes network expansion, technology development, and market penetration over shareholder distributions. This strategy aligns with its growth phase and the capital requirements of building comprehensive logistics infrastructure across China and internationally.

Valuation And Market Expectations

With a market capitalization of approximately HKD 90 billion, the market values JD Logistics at roughly 0.5 times revenue, reflecting expectations for continued growth in China's logistics sector. The beta of 0.865 suggests moderate sensitivity to market movements, typical for industrial companies. Valuation metrics imply expectations for margin expansion and market share gains as the company scales its operations.

Strategic Advantages And Outlook

JD Logistics benefits from strategic integration with the JD.com ecosystem while serving external clients, creating diversified revenue streams. Its extensive logistics network, technological capabilities, and specialized service offerings provide competitive advantages in serving China's complex supply chain needs. The outlook remains positive given China's growing e-commerce penetration and the ongoing modernization of logistics infrastructure, though subject to economic cycles and competitive pressures.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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