JD.Com Inc
HKEX:9618

Watchlist Manager
JD.Com Inc Logo
JD.Com Inc
HKEX:9618
Watchlist
Price: 137.4 HKD -3.03% Market Closed
Market Cap: 380.5B HKD
Have any thoughts about
JD.Com Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
+1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+24%
5 Years
+107%
7 Years
+237%
10 Years
+1 013%
36.6B
+8%
Operating Income
Growth Rates:
1 Year
+35%
3 Years
+1 020%
5 Years
+722%
7 Years
+8 576%
10 Years
-
34.9B
+12%
Net Income
Growth Rates:
1 Year
+47%
3 Years
+35%
5 Years
+832%
7 Years
-
10 Years
-

Earnings Waterfall
JD.Com Inc

Revenue
1.1T CNY
Cost of Revenue
-943.7B CNY
Gross Profit
174.3B CNY
Operating Expenses
-137.6B CNY
Operating Income
36.6B CNY
Other Expenses
-1.7B CNY
Net Income
34.9B CNY

Income Statement
JD.Com Inc

Rotate your device to view
Income Statement
Currency: CNY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
100 406
N/A
115 002
+15%
128 986
+12%
146 302
+13%
161 400
+10%
181 042
+12%
198 371
+10%
217 178
+9%
233 242
+7%
258 290
+11%
279 538
+8%
308 005
+10%
331 578
+8%
362 332
+9%
387 241
+7%
416 331
+8%
437 353
+5%
462 020
+6%
482 973
+5%
510 962
+6%
541 037
+6%
576 888
+7%
602 013
+4%
652 786
+8%
692 158
+6%
745 802
+8%
802 773
+8%
855 519
+7%
900 013
+5%
951 592
+6%
988 071
+4%
1 001 870
+1%
1 026 697
+2%
1 046 236
+2%
1 049 537
+0%
1 069 868
+2%
1 074 031
+0%
1 084 662
+1%
1 101 755
+2%
1 105 221
+0%
1 117 910
+1%
Gross Profit
Cost of Revenue
(89 404)
(101 631)
(113 410)
(127 972)
(140 520)
(158 960)
(172 998)
(189 593)
(203 115)
(222 935)
(241 116)
(265 056)
(284 282)
(311 517)
(333 093)
(358 316)
(376 211)
(396 066)
(412 994)
(435 372)
(461 442)
(492 467)
(513 240)
(557 503)
(590 194)
(636 694)
(687 078)
(736 730)
(776 926)
(822 526)
(854 681)
(864 316)
(884 039)
(899 163)
(899 892)
(914 684)
(916 292)
(924 958)
(938 299)
(937 260)
(943 657)
Gross Profit
11 002
N/A
13 371
+22%
15 575
+16%
18 330
+18%
20 880
+14%
22 082
+6%
25 373
+15%
27 585
+9%
30 127
+9%
35 355
+17%
38 423
+9%
42 949
+12%
47 296
+10%
50 815
+7%
54 149
+7%
58 015
+7%
61 142
+5%
65 954
+8%
69 979
+6%
75 590
+8%
79 595
+5%
84 421
+6%
88 773
+5%
95 283
+7%
101 964
+7%
109 108
+7%
115 695
+6%
118 789
+3%
123 087
+4%
129 066
+5%
133 390
+3%
137 554
+3%
142 658
+4%
147 073
+3%
149 645
+2%
155 184
+4%
157 739
+2%
159 704
+1%
163 456
+2%
167 961
+3%
174 253
+4%
Operating Income
Operating Expenses
(16 310)
(19 173)
(18 349)
(21 038)
(23 849)
(24 690)
(30 773)
(32 076)
(34 185)
(36 607)
(38 148)
(43 264)
(46 873)
(51 650)
(55 641)
(60 138)
(64 396)
(68 550)
(71 438)
(73 749)
(75 139)
(79 311)
(82 485)
(86 413)
(91 041)
(98 414)
(105 744)
(113 473)
(119 817)
(125 692)
(129 184)
(129 804)
(129 402)
(128 729)
(127 755)
(129 791)
(130 542)
(130 794)
(132 801)
(134 066)
(137 617)
Selling, General & Administrative
(14 087)
(17 337)
(15 024)
(17 350)
(19 789)
(20 373)
(23 292)
(24 447)
(26 145)
(30 591)
(31 889)
(36 323)
(39 407)
(43 304)
(46 168)
(49 427)
(51 988)
(54 698)
(56 285)
(57 954)
(59 515)
(63 582)
(66 699)
(70 600)
(74 511)
(81 071)
(87 726)
(95 293)
(101 706)
(107 977)
(111 599)
(111 871)
(111 347)
(110 415)
(109 637)
(111 631)
(112 709)
(112 979)
(115 140)
(116 254)
(119 319)
Research & Development
(1 480)
(1 836)
(2 238)
(2 602)
(2 975)
(2 878)
(3 290)
(3 439)
(3 769)
(4 407)
(4 564)
(5 163)
(5 690)
(6 568)
(7 689)
(8 919)
(10 606)
(12 046)
(13 349)
(14 294)
(14 433)
(14 520)
(14 739)
(14 616)
(15 138)
(16 050)
(16 644)
(16 732)
(16 628)
(16 228)
(16 070)
(16 370)
(16 425)
(16 622)
(16 372)
(16 394)
(16 089)
(16 088)
(15 960)
(16 120)
(16 770)
Depreciation & Amortization
(743)
0
(1 086)
(1 085)
(1 085)
(1 439)
(1 440)
(1 440)
(1 522)
(1 609)
(1 695)
(1 778)
(1 776)
(1 778)
(1 785)
(1 792)
(1 803)
(1 806)
(1 803)
(1 501)
(1 191)
(1 209)
(1 047)
(1 196)
(1 392)
(1 293)
(1 374)
(1 448)
(1 483)
(1 487)
(1 516)
(1 563)
(1 630)
(1 692)
(1 746)
(1 766)
(1 744)
(1 727)
(1 701)
(1 692)
(1 528)
Other Operating Expenses
0
0
0
0
0
0
(2 750)
(2 750)
(2 750)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
(5 308)
N/A
(5 802)
-9%
(2 773)
+52%
(2 708)
+2%
(2 969)
-10%
(2 608)
+12%
(5 400)
-107%
(4 491)
+17%
(4 058)
+10%
(1 252)
+69%
275
N/A
(315)
N/A
422
N/A
(835)
N/A
(1 492)
-79%
(2 123)
-42%
(3 254)
-53%
(2 597)
+20%
(1 459)
+44%
1 842
N/A
4 456
+142%
5 110
+15%
6 288
+23%
8 870
+41%
10 923
+23%
10 694
-2%
9 951
-7%
5 316
-47%
3 270
-38%
3 374
+3%
4 206
+25%
7 751
+84%
13 256
+71%
18 344
+38%
21 890
+19%
25 393
+16%
27 197
+7%
28 910
+6%
30 655
+6%
33 895
+11%
36 636
+8%
Pre-Tax Income
Interest Income Expense
549
580
670
618
413
(2 309)
(2 537)
(3 504)
(3 837)
(2 317)
(2 381)
(1 547)
(1 155)
(146)
(202)
(57)
49
(1 555)
(262)
(451)
(460)
2 942
(890)
3 411
3 434
35 312
7 148
3 221
931
(9 128)
(9 216)
(10 525)
(11 379)
(2 541)
(6 272)
(5 488)
(3 573)
6 822
(3 514)
(2 721)
(617)
Non-Reccuring Items
0
0
0
0
0
(2 750)
0
0
0
0
0
0
0
0
0
0
(22)
705
61
61
3 070
3 130
3 801
3 997
1 354
1 720
1 732
1 623
1 858
333
(2 865)
(2 921)
(2 244)
(4 148)
1 863
2 870
1 619
(5 839)
(3 267)
(4 097)
(4 053)
Total Other Income
108
246
211
268
357
(89)
47
1 248
1 197
1 687
1 440
238
626
1 103
3 075
1 775
4 719
1 074
5 178
5 164
(2 223)
2 510
(1 643)
7 504
15 191
3 093
34 727
27 235
20 444
2 841
(1 743)
287
5 285
2 212
7 109
6 293
6 917
1 757
9 033
11 712
11 264
Pre-Tax Income
(4 651)
N/A
(4 977)
-7%
(1 892)
+62%
(1 823)
+4%
(2 199)
-21%
(7 756)
-253%
(7 890)
-2%
(6 748)
+14%
(6 698)
+1%
(1 882)
+72%
(666)
+65%
(1 624)
-144%
(107)
+93%
121
N/A
1 381
+1 042%
(405)
N/A
1 492
N/A
(2 374)
N/A
3 517
N/A
6 616
+88%
4 843
-27%
13 693
+183%
7 557
-45%
23 782
+215%
30 902
+30%
50 819
+64%
53 557
+5%
37 395
-30%
26 503
-29%
(2 580)
N/A
(9 617)
-273%
(5 408)
+44%
4 918
N/A
13 867
+182%
24 590
+77%
29 068
+18%
32 160
+11%
31 650
-2%
32 907
+4%
38 789
+18%
43 230
+11%
Net Income
Tax Provision
(1)
(19)
(19)
(17)
(11)
15
(8)
(54)
(56)
(166)
(236)
(176)
(227)
(140)
(201)
(381)
(379)
(427)
(555)
(831)
(1 384)
(1 802)
(1 849)
(2 207)
(2 293)
(1 482)
(1 635)
(1 408)
(1 370)
(1 887)
(2 011)
(2 668)
(3 767)
(4 176)
(5 182)
(6 766)
(7 594)
(8 393)
(8 484)
(7 695)
(7 522)
Income from Continuing Operations
(4 652)
(4 996)
(1 912)
(1 839)
(2 210)
(7 741)
(7 898)
(6 802)
(6 754)
(2 048)
(902)
(1 800)
(334)
(19)
1 180
(786)
1 113
(2 801)
2 962
5 785
3 459
11 890
5 708
21 575
28 610
49 337
51 923
35 987
25 133
(4 467)
(11 627)
(8 076)
1 152
9 691
19 408
22 302
24 566
23 257
24 423
31 094
35 708
Income to Minority Interest
0
0
0
0
0
10
0
0
30
48
59
83
99
135
163
204
291
309
341
349
287
294
230
191
104
68
27
310
797
907
1 459
1 489
1 031
689
224
(465)
(756)
910
613
5
(814)
Net Income (Common)
(12 884)
N/A
(12 954)
-1%
(8 375)
+35%
(1 839)
+78%
(2 206)
-20%
(9 108)
-313%
(9 308)
-2%
(9 049)
+3%
(9 440)
-4%
(3 807)
+60%
(2 658)
+30%
(2 902)
-9%
(966)
+67%
(152)
+84%
1 134
N/A
(582)
N/A
1 404
N/A
(2 492)
N/A
3 303
N/A
6 134
+86%
3 745
-39%
12 184
+225%
5 938
-51%
21 766
+267%
28 714
+32%
49 405
+72%
51 950
+5%
36 297
-30%
25 930
-29%
(3 560)
N/A
(10 168)
-186%
(6 587)
+35%
2 183
N/A
10 380
+375%
19 632
+89%
21 837
+11%
23 810
+9%
24 167
+1%
25 036
+4%
31 099
+24%
34 894
+12%
EPS (Diluted)
-4.72
N/A
-4.74
0%
-3.08
+35%
-0.68
+78%
-0.82
-21%
-3.33
-306%
-3.39
-2%
-3.05
+10%
-3.27
-7%
-1.35
+59%
-0.92
+32%
-1.01
-10%
-0.33
+67%
-0.05
+85%
0.38
N/A
-0.22
N/A
0.47
N/A
-0.87
N/A
1.11
N/A
2.05
+85%
1.26
-39%
4.11
+226%
2
-51%
6.92
+246%
8.99
+30%
15.89
+77%
16.19
+2%
11.37
-30%
8.34
-27%
-1.15
N/A
-3.27
-184%
-2.07
+37%
0.68
N/A
3.26
+379%
6.17
+89%
6.89
+12%
7.5
+9%
7.62
+2%
7.96
+4%
10.08
+27%
11.49
+14%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 209,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.