Logo
JD logo
JD.com Inc.
JD
32.70 (-0.15%) 0.05
48.88(B)
Consumer Discretionary
Broadline Retail
JD.com Inc. operates as a supply chain-based technology and service provider in the People’s Republic of China. It operates through three segments: JD Retail JD Logistics and New Businesses. The company offers computers communication and consumer electronics products as well as home appliances; and general merchandise products comprising food beverage and fresh produce baby and maternity products furniture and household goods cosmetics and other personal care items pharmaceutical and healthcare products industrial products books automobile accessories apparel and footwear bags and jewelry. It also provides online marketplace services for third-party merchants; marketing services; and omni-channel solutions to customers and offline retailers as well as online healthcare services. In addition the company develops owns and manages its logistics facilities and other real estate properties to support third parties; and offers asset management services and integrated service platform; leasing of storage facilities and related management services as well as engages in online retail business. Further it provides technology-driven supply chain solutions and logistics services. The company was formerly known as 360buy Jingdong Inc. and changed its name to JD.com Inc. in January 2014. JD.com Inc. was incorporated in 2006 and is headquartered in Beijing the People’s Republic of China.

My Quality Checklist

5Y Shares Out Change < 0%
ROIC > 10%
Debt/Equity < 1
Current Ratio > 1
Quick Ratio > 1
Net Margin > 10%
Past Net Income CAGR > 0%
Est. EPS Growth > 5%
0.0%of Portfolio

My holdings

Day change:
Total change:
Shares:
Cost basis:
Compare
Market cap:$48.88(B)
EV:$34.32(B)
Total Equity:$41.50(B)
Div. yield:2.98%
Earnings date:Nov-13-2025
P/E:9.24
P/E (fwd):13.16
P/FCF:43.09
P/S:0.28
P/B:1.54
EPS:$3.5
EPS (fwd):$2.5
FCF/share:$0.8
Book value/share:$21.2
Dividend/share:$1.0
ROIC:8.7%
ROA:5.7%
ROE:17.3%
Gross margin:9.8%
Net margin:3.1%
Valuation Summary TTM Financials Growth Estimates Historical Data KPIs Competitors & Peers Ownership Tools

JD Valuation & Price Targets

Current Price
$32.7
Day change: -0.15%
PEvaluation
N/A
N/A
Analyst targets
N/A
N/A
DCF (2-stage)
N/A
N/A
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
DDM
N/A
N/A

PEvaluation

30% undervalued
Low
$31.8
Mid
$42.4
High
$53.0
Current price
$32.7
Fair P/E
Margin of safety
EPS
Market Model
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow

EPS Estimates

LowAvgHigh#
FY+11.52.53.032
FY+22.03.64.331
FY+32.24.55.622
FY+44.94.94.91

Analyst Price Targets

33% undervalued
Low
$28.2
Mid
$43.4
High
$60.5
Current price
$32.7

Analyst Recommendations

Strong Buy5
Buy30
Hold3
Sell0
Strong Sell0

2-stage DCF

First Stage Duration
Starting Free Cash Flow
First Stage Growth Rate
LowMidHigh
Terminal Growth Rate
LowMidHigh
Discount Rate

Discounted Cash Flow

Forecast years
Terminal Growth Rate
LowMidHigh
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Discounted Cash Flow (exit mult.)

Forecast years
Exit FCF Multiple
LowMidHigh
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

EPS Growth

Forecast years
Starting EPS
EPS Growth Rate
LowMidHigh
Final P/E
LowMidHigh
Discount Rate

Revenue Growth Valuation

Forecast Years
Base Revenue
Revenue Growth Rate
LowMidHigh
Final Net Margin
LowMidHigh
Final P/E Ratio
LowMidHigh
Discount Rate

Peter Lynch Fair Value

Earnings Per Share
Growth Rate

Graham Formula

Earnings Per Share
EPS Growth (7-10 years)
Government Bond Rate

Dividend Discount Model

Annual Dividend
First Stage Length (Years)
First Stage Growth Rate
Final Growth Rate
Discount Rate

TTM Financials

Income (TTM)

RevenueGrossNet
Revenue$176.60(B)
Gross profit$17.36(B)
EBITDA$5.59(B)
Net income$5.40(B)
Gross margin9.8%
Operating margin2.4%
Net margin3.1%
Shares outstanding:1.49(B)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$98.68(B)
Current assets$55.00(B)
Total liabilities$57.18(B)
Current liabilities$45.04(B)
Cash & Short-term inv.$29.85(B)
Long-term debt$7.90(B)
Total intangibles$9.79(B)
PP&E$16.94(B)

Cash flow (TTM)

CFOCFICFF
FCF$1.14(B)
CapEx$-2.33(B)
Dividends paid$-1.15(B)
Stock issued$3.77(M)
Stock repurchased$-3.62(B)
Stock-based comp.$558.08(M)
Debt issued$3.86(B)
Debt repaid$-1.85(B)

Per share data (TTM)

Price: $32.7
Revenue: $116 (0.3x | 354.5%) Gross profit: $11.6 (2.8x | 35.5%) Earnings: $3.54 (9.2x | 10.8%)
FCF: $0.76 (43.1x | 2.3%) Stock-based Comp.: $0.37 (87.6x | 1.1%) CapEx.: $1.56 (21.0x | 4.8%) Dividend: $0.97 (33.6x | 3.0%)
Total Assets: $66.0 (0.5x | 201.9%) Total Liabilities: $38.3 (0.9x | 117.0%) Book Value: $21.2 (1.5x | 64.9%) Cash & ST inv.: $20.0 (1.6x | 61.1%) Debt: $5.28 (6.2x | 16.2%)
Earnings FY+1: $2.49 (13.2x | 7.6%) Earnings FY+2: $3.58 (9.1x | 10.9%) Earnings FY+3: $4.48 (7.3x | 13.7%) Earnings FY+4: $4.94 (6.6x | 15.1%)
FCF FY+1: $2.70 (12.1x | 8.3%) FCF FY+2: $3.49 (9.4x | 10.7%) FCF FY+3: $5.26 (6.2x | 16.1%) FCF FY+4: $6.25 (5.2x | 19.1%)

Growth Estimates

Revenue

CAGR: 3.6%
FY+1FY+2FY+3FY+4FY+5
FY+1$185.68(B)
FY+2(+5.8%)$196.46(B)
FY+3(+5.9%)$207.96(B)
FY+4(+5.0%)$218.26(B)
FY+5(-2.1%)$213.75(B)

Net Income

CAGR: 15.7%
FY+1FY+2FY+3FY+4FY+5
FY+1$3.99(B)
FY+2(+44.7%)$5.78(B)
FY+3(+21.8%)$7.04(B)
FY+4(+6.3%)$7.48(B)
FY+5(-4.4%)$7.15(B)

EPS

CAGR: 25.8%
FY+1FY+2FY+3FY+4
FY+1$2.49
FY+2(+43.9%)$3.58
FY+3(+25.2%)$4.48
FY+4(+10.4%)$4.94

FCF per share

CAGR: 32.3%
FY+1FY+2FY+3FY+4
FY+1$2.70
FY+2(+29.1%)$3.49
FY+3(+50.9%)$5.26
FY+4(+18.9%)$6.25

Historical Financials

Showing limited histrical data.
TTM (Y)TTM (Q)FYFQ
Income(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0.050.0(B)100.0(B)150.0(B)
Revenue Operating Income Net IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0.02.0(B)4.0(B)6.0(B)8.0(B)
Stock-based Comp. FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0.020.0(B)40.0(B)60.0(B)80.0(B)
Total Assets Total LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesShort-Term DebtAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0.01.02.03.04.05.06.0
EPS (Basic) FCF/Share Dividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0.020.040.060.080.0100.0
P/E P/S EV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0%5%10%15%
Net Income Margin Operating Margin Gross MarginEBITDA MarginFCF Margin
Returns(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0%2%4%6%8%10%12%14%
ROIC ROAROCEROE
Shares outstanding(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0.0500.0(M)1.0(B)1.5(B)2.0(B)2.5(B)
Shares (Basic)Shares (Diluted)
Market Cap.(show more...)
Q2'20 (TTM)Q2'21 (TTM)Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)0.020.0(B)40.0(B)60.0(B)80.0(B)100.0(B)120.0(B)
Market Cap.

KPIs

No KPI data available yet!

Competitors & Peers

Ownership

Major holders

*Excludes indirect insider ownership

Insiders: 0.79%
Institutions: 15.27%
Other: 83.94%

Institutional ownership

1.34% Dodge & Cox Inc1.04% Invesco Ltd.0.84% Newlands Management Op...0.50% Appaloosa LP0.48% FIL LTD0.46% Coreview Capital Manag...0.44% Discerene Group, LP0.43% Bank of America Corpor...0.41% FMR, LLC0.40% Morgan Stanley8.93% Others

Trading Summary

In the past year, insiders have bought $0.00 worth of the company's stock, and sold $0.00.

Congress members have bought between $0.00 - $0.00 worth of the company's stock, and sold between $0.00 - $0.00.

Insider transactions

Insider transactions not available.

Congressional trading

Congressional trading data not available.

Summary

Tools

Dividend Income

Investment Amount
Dividend Yield
What is the Dividend Income Calculator?

The Dividend Income Calculator helps you estimate the yearly, quarterly, monthly, and daily income of your investments.

How to Use This Calculator?

Enter the dividend yield and the invested amount. Optionally, preload stock data to automatically fetch the dividend yield.

Required Investment

Dividend Yield
Desired Yearly Payout
Desired Quarterly Payout
Desired Monthly Payout
What is the Required Investment Calculator?

The Required Investment Calculator helps you determine the amount of money you need to invest in a stock to achieve a desired dividend.

How to Use This Calculator?

Enter the dividend yield and your desired dividend income. Optionally, preload stock data to automatically fetch the dividend yield.

Future Dividend Yield

Base Dividend
Current Price
Number of Years
Dividend Growth Rate
What is the Future Yield Calculator?

The Future Yield Calculator helps you estimate the future dividend yield of a stock based on its current dividend, price, and expected dividend growth rate.

How to Use This Calculator?

Enter the base dividend, current price, number of years, and dividend growth rate. Optionally, preload stock data to automatically fetch the dividend and price. The calculator will display the current yield and the projected future yield.

Future Dividend Income

Base Dividend
Number of Years
Dividend Growth Rate
What is the Future Dividend Income Calculator?

The Future Dividend Income Calculator helps you estimate the future dividend income from your investments based on the current dividend yield and expected growth rate.

How to Use This Calculator?

Enter the current dividend yield, expected growth rate, and investment duration. Optionally, preload stock data to automatically fetch the dividend yield.

(C) PEVALUATOR
About
Terms & privacy
Price charts & news courtesy of TradingView
Blog
Contact