선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
Bull: Macroeconomic stimulus in China revives consumer spending, while JD's supply chain scale and 3P marketplace expansion yield significant operating leverage, driving earnings growth above 20%.
Composite fair value of $44.07 synthesizes strong FCF metrics with aggressive upside potential.
JD.com is a mature quality compounder with a highly defensible owned-logistics network. However, intense price competition from PDD and sluggish consumer demand in China restrict near-term growth and margin expansion, warranting a heavily discounted terminal multiple.
JD.com is a mature quality compounder with a highly defensible owned-logistics network. However, intense price competition from PDD and sluggish consumer demand in China restrict near-term growth and margin expansion, warranting a heavily discounted terminal multiple.
Owned-logistics network
Supply chain scale
Composite of $44.07 synthesizes strong metrics with aggressive upside potential.
Strong Buy based on 36.1% upside to $44.07 composite fair value.
JD.com, Inc. operates as a supply chain-based technology and service provider in the People's Republic of China and Europe. It operates through three segments: JD Retail, JD Logistics, and New Businesses. The company provides home appliances; mobile handsets and other digital products; computers, including desktop, laptop, and other various products, as well as printers and other office equipment; furniture and household goods; apparel; cosmetics and other personal care items; and pet products. It offers women's shoes, bags, watches, jewelry, and luxury goods; men's shoes, sports gear, and fitness equipment; automobiles and accessories; maternal and childcare products; toys and musical instruments; food, beverages, and fresh produce; gifts, flowers, and plants; and pharmaceutical and healthcare products, such as OCT pharmaceutical products, nutritional supplements, healthcare services, and other healthcare equipment. In addition, the company provides books, e-books, music, movies, and other media products; virtual goods consisting of online travel agency, attraction tickets, and prepaid phone cards and game cards; industrial products; and installation and maintenance services. Further, it offers online marketplace services for third-party merchants; marketing services; and omni-channel solutions to customers and offline retailers, as well as online healthcare services. Additionally, 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; 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.
Persistent deflationary pressures and aggressive subsidization by rivals erode margins, causing revenue growth to stagnate and structural multiple compression.
Persistent deflationary pressures and aggressive subsidization by rivals erode JD's margins, causing revenue growth to stagnate and structural multiple compression, anchoring fair value near $31.76.
Aggressive subsidization from PDD permanently impairs JD's 1P retail margins.
Persistent deflationary pressures and sluggish consumer demand prevent top-line recovery.
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
Operating unprofitability indicates that severe retail discounting and elevated overhead are overwhelming core retail scale, eliminating operating leverage and permanently reducing cash flow available for reinvestment in the supply chain.
현재:0.3% for the period ended 2025-12-31
다음이면 경고< 0.0% across any full fiscal year
Owned-logistics network
Supply chain scale
Defensible 1P retail business
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted , discount each year's earnings at , then add a Gordon-growth .
Unavailable
The highlighted base cell is anchored to valuation synthesis sensitivity reference ($44.08). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $2.3B after capex $2.9B, with terminal value at 68.1% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
Macroeconomic stimulus in China revives consumer spending, while JD's supply chain scale and 3P marketplace expansion yield significant operating leverage, driving earnings growth above 20%.
If EPS CAGR > 15%, multiple expansion; if margins compress, terminal multiple settles at 10x.
If EPS CAGR > 15%, multiple expansion; if margins compress, terminal multiple settles at 10x.
If EPS CAGR > 15%, multiple expansion; if margins compress, terminal multiple settles at 10x.
If EPS CAGR > 15%, multiple expansion; if margins compress, terminal multiple settles at 10x.
Warning level: < 0.0% across any full fiscal year. Operating unprofitability indicates that severe retail discounting and elevated overhead are overwhelming core retail scale, eliminating operating leverage and permanently reducing cash flow available for reinvestment in the supply chain.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 매출 | 1,309,085,000,000 |
|---|---|
| 매출원가 | 1,099,057,000,000 |
| 매출총이익 | 210,028,000,000 |
| 영업비용 | 206,338,000,000 |
| 영업이익 | 3,690,000,000 |
| 영업외 항목 및 세금 | 15,941,000,000 |
| 순이익 | 19,631,000,000 |
2026-05-20 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-12-31 | 1조 | 232.1억 | 103.8억 | 578.2억 | 349.1억 | 229.1억 | 72.4억 | 75.5억 | 18.2억 | 130.9억 | 118.4억 | — | — | — | — | 788.6억 | 650.5억 | 1.8% | — | — | — |
| 2023-12-31 | 1.1조 | 428.2억 | 241.7억 | 595.2억 | 395.1억 | 200.2억 | 82.9억 | 48억 | 25억 | 67.4억 | 31.1억 | — | — | — | — | 718.9억 | 684.3억 | 2.7% | — | — | — |
| 2024-12-31 | 1.2조 | 633.4억 | 413.6억 | 581억 | 442.8억 | 138.2억 | 89억 | 30억 | 259.1억 | 82.6억 | 143.7억 | — | — | — | — | 1083.5억 | 897.7억 | 3.4% | — | — | — |
| 2025-12-31 | 1.3조 | 378.7억 | 196.3억 | 189.9억 | 48.1억 | 141.8억 | 97.5억 | 47.3억 | 214.3억 | 103.8억 | 102.7억 | — | — | — | — | 1374.9억 | 1071.1억 | 0.3% | — | — | — |
JD trades at 7.5x forward earnings against a peer median of 16.9x; EV/EBITDA of 8.3x against a peer median of 18.5x; 6 peers.
Macroeconomic stimulus revives Chinese consumer spending, driving operating leverage across 3P marketplace expansion.
Intense price competition and sluggish demand restrict near-term growth.
Stabilized capex phase with strong FCF conversion; reinvestment rate at 70%.
Re-evaluate if operating margins compress sequentially or PDD price war accelerates beyond baseline assumptions.
Composite fair value of $44.07 synthesizes strong FCF metrics with aggressive upside potential.
12x terminal multiple appropriately prices in structural China ADR risks.
Strong Buy. JD is a mature quality compounder with a defensible logistics network. Current valuation of $32.38 provides a substantial margin of safety against the $44.07 base case.
Downside case: Composite fair value of $44.07 synthesizes strong FCF metrics with aggressive upside potential.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Unfavorable regulatory actions affecting ADRs or Chinese internet platforms.
Severe price competition and aggressive merchant subsidization to defend market share erode product markups, destroying the direct retail profitability that underpins returns on heavy logistics and infrastructure investments.
현재:16.0% for the period ended 2025-12-31
다음이면 경고< 14.0% over any trailing twelve months
Stagnating top-line expansion demonstrates saturated e-commerce penetration and successful competitor encroachment, preventing the business from achieving necessary volume growth to spread fixed fulfillment overhead across a wider revenue base.
현재:13.0% for the period ended 2025-12-31
다음이면 경고< 3.0% over any fiscal year
Falling cash generation relative to accounting profits signals mounting working capital friction and rising logistical expenses that restrict free cash flow generation needed to maintain proprietary supply chain infrastructure.
현재:0.967 as of 2026-05-20
다음이면 경고< 0.80 over any trailing twelve-month period
Widespread consumer pullback and deflationary retail discounting compress bottom-line earnings, removing the safety buffer against macroeconomic headwinds and undermining long-term shareholder capital returns.
현재:1.5% for the period ended 2025-12-31
다음이면 경고< 0.5% over any fiscal year
This edition does not contain enough finite inputs to reproduce the lens calculation.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
This edition does not contain enough finite inputs to reproduce the lens calculation.
JD.com operates as a mature quality compounder with defensible logistics. Intense price competition and sluggish demand restrict near-term growth, warranting a heavily discounted terminal multiple of 12x.
Warning level: < 14.0% over any trailing twelve months. Severe price competition and aggressive merchant subsidization to defend market share erode product markups, destroying the direct retail profitability that underpins returns on heavy logistics and infrastructure investments.
Warning level: < 3.0% over any fiscal year. Stagnating top-line expansion demonstrates saturated e-commerce penetration and successful competitor encroachment, preventing the business from achieving necessary volume growth to spread fixed fulfillment overhead across a wider revenue base.
Warning level: < 0.80 over any trailing twelve-month period. Falling cash generation relative to accounting profits signals mounting working capital friction and rising logistical expenses that restrict free cash flow generation needed to maintain proprietary supply chain infrastructure.
Warning level: < 0.5% over any fiscal year. Widespread consumer pullback and deflationary retail discounting compress bottom-line earnings, removing the safety buffer against macroeconomic headwinds and undermining long-term shareholder capital returns.
| 마진 |
|---|
| JD | JD.com, Inc. | $43.7B | 7.5x | 0.0x | 8.3x | — | — |
| AMZN | Amazon.com Inc. | 26.4x | 3.8x | 18.5x | 24.3% | 13.1% | |
| PDD | PDD Holdings Inc. | 6.9x | 0.3x | 1.5x | 26.9% | 21.1% | |
| DASH | DoorDash Inc. | 19.9x | 4.6x | 48.3x | 9.9% | 5.3% | |
| EBAY | eBay Inc. | 16.9x | 4.4x | 18.9x | 42.9% | 23.1% | |
| ETSY | Etsy Inc. | 8.8x | 1.9x | 16.2x | — | 19.0% |
