TopFunds

JD.com Inc

HKSE: 9618.HK

Stock price

105.4 HKD

(-63.76%) 5 years

Specialty Retail

Insider Transactions

5Y price score: (87)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -63.76%
DATE RANGE:
HKD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

95.8

52-week range

143.8

105.4

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

12.8 %

Dividend Yield TTM

3.7 %

Market cap

287,915

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

17.6

Price / Book TTM

0.9

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(0.3)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(21.2) %

(58.8) %

(48.9) %

Free cash flow per share growth

58.9 %

(84.1) %

162.1 %

Earnings per share growth

21.7 %

(59.6) %

287.2 %

Dividends

Previous dividend:3.9213 per share, Paid, Ex-div date Apr 09, 2026

Analyst ratings

Buy

21

Hold

10

Sell

1

Financials

all figures in CNY Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
(3.4)
(1.2)
-
(0.9)
4.1
15.9
(1.1)
3.3
7.6
13.5
6.4
-
4.5
5.4
6.5
7.9
9.5
9.7
02FCF per share
(2.6)
1.5
4.6
(0.2)
7.2
10.2
7.6
11.3
12.5
14.4
1.6
-
16.2
20.1
24.9
30.7
37.8
38
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
4.9
2.4
3
3.9
(7.3)%
-
-
-
-
-
-
04Dividends payout, %
-
-
-
-
-
-
-
126.1%
27.9%
20%
54.3%
(24.5)%
-
-
-
-
-
-
05Revenue
181,287
260,122
362,332
462,020
576,889
745,802
951,592
1,046,236
1,084,662
1,158,819
1,275,204
21.5%
1,549,891
1,883,747
2,289,517
2,782,692
3,382,100
3,483,563
06ㅤ% Change
-
43.5%
39.3%
27.5%
24.9%
29.3%
27.6%
10%
3.7%
6.8%
10%
21.5%
21.5%
21.5%
21.5%
21.5%
21.5%
21.5%
07Net Income
(9,108)
(3,807)
(152.3)
(2,492)
12,184
49,405
(3,560)
10,380
24,167
41,359
19,123
-
13,502
16,410
19,945
24,241
29,462
30,346
08ㅤ% Margin
(5)%
(1.5)%
(0)%
(0.5)%
2.1%
6.6%
(0.4)%
1%
2.2%
3.6%
1.5%
0.9% A
0.9%
0.9%
0.9%
0.9%
0.9%
0.9%
09CFO
(1,812)
8,767
24,821
20,881
24,781
42,544
42,301
57,819
59,521
58,095
18,991
-
64,395
78,266
95,125
115,616
140,520
144,736
10ㅤ% Of revenue
(1)%
3.4%
6.9%
4.5%
4.3%
5.7%
4.5%
5.5%
5.5%
5%
1.5%
4.2% A
4.2%
4.2%
4.2%
4.2%
4.2%
4.2%
11CAPEX
(5,300)
(4,460)
(11,356)
(21,370)
(3,515)
(10,919)
(18,566)
(21,980)
(20,015)
(13,819)
(14,184)
10.4%
(15,651)
(17,271)
(19,057)
(21,029)
(23,204)
(25,605)
12ㅤ% Change
-
(15.8)%
154.6%
88.2%
(83.6)%
210.7%
70%
18.4%
(8.9)%
(31)%
2.6%
10.4% A
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(7,111)
4,307
13,465
(488.1)
21,267
31,625
23,735
35,839
39,506
44,276
4,807
-
48,744
60,996
76,068
94,587
117,316
119,131
14Total assets
85,166
160,374
184,055
209,165
259,724
422,288
496,507
595,250
628,958
698,234
695,498
23.4%
858,023
1,058,527
1,305,885
1,611,045
1,987,516
2,451,961
15ㅤ% Change
-
88.3%
14.8%
13.6%
24.2%
62.6%
17.6%
19.9%
5.7%
11%
(0.4)%
23.4%
23.4%
23.4%
23.4%
23.4%
23.4%
23.4%
16Total liabilities
54,488
119,154
131,666
132,337
159,100
200,669
249,723
321,127
332,578
384,937
401,590
22.1%
495,434
611,207
754,035
930,238
1,147,617
1,415,794
17ㅤ% Of assets
64%
74.3%
71.5%
63.3%
61.3%
47.5%
50.3%
54%
52.9%
55.1%
57.7%
57.7% A
57.7%
57.7%
57.7%
57.7%
57.7%
57.7%
18Shareholders Equity
30,678
41,220
52,389
76,828
100,624
221,619
246,784
274,123
296,380
313,297
293,909
25.4%
362,590
447,320
551,850
680,807
839,899
1,036,167
19Net Debt
(11,490)
8,860
(1,881)
(19,843)
(18,203)
(54,531)
(36,627)
(13,816)
(3,461)
(18,582)
(42,538)
14%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
2,735,034
2,804,768
2,911,462
2,877,903
2,967,322
3,109,024
3,107,437
3,180,886
3,170,542
3,076,000
2,978,000
0.9%
3,003,453
3,029,124
3,055,015
3,081,126
3,107,461
3,134,021
21ㅤ% Change
-
2.6%
3.8%
(1.2)%
3.1%
4.8%
(0.1)%
2.4%
(0.3)%
(3)%
(3.2)%
0.9%
0.9%
0.9%
0.9%
0.9%
0.9%
0.9%
22ROA
(10.7)%
(2.4)%
(0.1)%
(1.2)%
4.7%
11.7%
(0.7)%
1.7%
3.8%
5.9%
2.8%
-
1.6%
1.6%
1.5%
1.5%
1.5%
1.2%
23ROE
(29.7)%
(9.2)%
(0.3)%
(3.2)%
12.1%
22.3%
(1.4)%
3.8%
8.2%
13.2%
6.5%
-
3.7%
3.7%
3.6%
3.6%
3.5%
2.9%
24Interest coverage
(62.9)
(1.9)
(0.9)
(2.9)
12.4
11.6
3.5
9.2
9
13.1
1.3
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
2.2%
2.1%
2.2%
3.6%
-
-
-
-
-
-
-
26P/E Ratio
(57.1)
(174.5)
3,895.2
(238.8)
50
17.6
(194)
58.6
13.3
9.2
14.9
-
-
-
-
-
-
-
27Stock price range
-
-
-
-
-
228-368
241-417
142-306
94-251
82-185
110-179
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
535,614
587,403
554,053
591,002
608,835
869,449
693,411
607,725
320,511
381,878
285,381
(6.1)%
1,457,358
1,591,962
1,740,027
1,902,899
2,082,058
-
29FCF Yield
(1.3)%
0.7%
2.4%
(0.1)%
3.5%
3.6%
3.4%
5.9%
12.3%
11.6%
1.7%
-
3.3%
3.8%
4.4%
5%
5.6%
-
30Average stock price
-
-
-
-
-
298
329.1
224
172.7
133.8
144.7
(13.5)%
485.2
525.6
569.6
617.6
670
-
31 CEO
RX
Ran Xu