JD.com, Inc. (JD)

Basic

  • Market Cap

    $41.86B

  • EV

    $27.29B

  • Shares Out

    1,573.5M

  • Revenue

    CN¥1,074.03B

  • Employees

    450,679

Margins

  • Gross

    8.71%

  • EBITDA

    3.28%

  • Operating

    2.53%

  • Pre-Tax

    2.99%

  • Net

    2.22%

  • FCF

    3.83%

Returns (5Yr Avg)

  • ROA

    1.01%

  • ROE

    8.6%

  • ROCE

    2.94%

  • ROIC

    2.44%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $320.61

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥683.81

  • Earnings (Dil)

    CN¥15.05

  • FCF

    CN¥26.16

  • Book Value

    CN¥146.23

Growth (CAGR)

  • Rev 3Yr

    15.77%

  • Rev 5Yr

    19.68%

  • Rev 10Yr

    33.05%

  • Dil EPS 3Yr

    -6.78%

  • Dil EPS 5Yr

    73.05%

  • Dil EPS 10Yr

    14.7%

  • Rev Fwd 2Yr

    5.38%

  • EBITDA Fwd 2Yr

    19.13%

  • EPS Fwd 2Yr

    15.57%

  • EPS LT Growth Est

    19.8%

Dividends

  • Yield

    —

  • Payout

    28.21%

  • DPS

    CN¥4.28

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

462,019.8

576,888.0

745,802.0

951,592.0

1,046,236.0

1,074,031.0

Total Revenues % Chg.

27.5%

24.9%

29.3%

27.6%

9.9%

4.6%

Cost of Goods Sold, Total

428,075.8

529,435.0

685,394.0

881,581.0

962,174.0

980,430.0

Gross Profit

33,944.0

47,453.0

60,408.0

70,011.0

84,062.0

93,601.0

Selling General & Admin Expenses, Total

24,396.4

27,724.0

33,565.0

50,305.0

48,825.0

49,986.0

R&D Expenses

12,144.4

14,619.0

16,149.0

16,332.0

16,893.0

16,418.0

Other Operating Expenses, Total

36,540.8

42,343.0

49,714.0

66,637.0

65,718.0

66,404.0

Operating Income

-2,596.8

5,110.0

10,694.0

3,374.0

18,344.0

27,197.0

Interest Expense, Total

-854.5

-725.0

-1,125.0

-1,213.0

-2,106.0

-2,652.0

Interest And Investment Income

2,117.9

1,786.0

2,753.0

4,213.0

5,742.0

5,742.0

Net Interest Expenses

1,263.4

1,061.0

1,628.0

3,000.0

3,636.0

3,090.0

Income (Loss) On Equity Invest.

-1,113.1

-1,738.0

4,291.0

-4,918.0

-2,195.0

626.0

Currency Exchange Gains (Loss)

-192.5

124.0

-90.0

42.0

114.0

114.0

Other Non Operating Income (Expenses)

1,073.5

2,510.0

3,093.0

2,841.0

2,212.0

3,030.0

EBT, Excl. Unusual Items

-1,565.5

7,067.0

19,616.0

4,339.0

22,111.0

34,057.0

Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

-6.9

—

—

—

—

—

Gain (Loss) On Sale Of Investments

-2,106.1

1,542.0

29,275.0

-7,826.0

-6,065.0

30.0

Gain (Loss) On Sale Of Assets

1,320.3

5,084.0

1,928.0

907.0

-2,179.0

-1,927.0

Asset Writedown

-15.4

—

—

—

—

—

EBT, Incl. Unusual Items

-2,373.7

13,693.0

50,819.0

-2,580.0

13,867.0

32,160.0

Income Tax Expense

426.9

1,803.0

1,482.0

1,887.0

4,176.0

7,594.0

Earnings From Continuing Operations

-2,800.6

11,890.0

49,337.0

-4,467.0

9,691.0

24,566.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

308.9

294.0

68.0

907.0

689.0

-756.0

Net Income

-2,491.6

12,184.0

49,405.0

-3,560.0

10,380.0

23,810.0

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

Net Income to Common Incl Extra Items

-2,491.6

12,184.0

49,405.0

-3,560.0

10,380.0

23,810.0

Net Income to Common Excl. Extra Items

-2,491.6

12,184.0

49,405.0

-3,560.0

10,380.0

23,810.0

Total Shares Outstanding

1,447.1

1,462.2

1,551.7

1,555.4

1,567.8

1,573.5

Weighted Avg. Shares Outstanding

1,439.0

1,456.3

1,510.9

1,553.7

1,562.8

1,570.7

Weighted Avg. Shares Outstanding Dil

1,439.0

1,483.7

1,554.5

1,553.7

1,590.4

1,570.7

EPS

-1.7

8.4

32.7

-2.3

6.6

15.2

EPS Diluted

-1.7

8.2

31.7

-2.3

6.4

15.1

EBITDA

2,963.2

10,938.0

16,762.0

9,606.0

25,580.0

35,203.0