Valuation JD Logistics, Inc.

Stocks

Delayed Hong Kong S.E. 08:01:01 29/10/2026 +03			5-day change	1st Jan Change
9.890 ^HKD	+0.61%		+1.54%	-13.57%

10-23	JINGDONG Logistics Partners with Anchanto to Help South Korean Brands Sell Across Global Marketplaces	CI
09-28	Shenzhen Knowin Intelligent Co., Ltd. announced that it has received funding from Nanshan SEI Investment, Loyal Valley Capital, Huaxin Yuanchuang Capital Management Co., Ltd. and other investors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	121,966	81,256	54,128	73,603	63,207	55,333	-	-
Change	-	-33.38%	-33.39%	35.98%	-14.12%	-12.46%	-	-
Enterprise Value (EV) ¹	108,225	83,535	64,173	70,961	49,037	36,772	28,784	20,662
Change	-	-22.81%	-23.18%	10.58%	-30.9%	-25.01%	-21.73%	-28.22%
P/E	-6.75x	-58.2x	88.8x	12.3x	9.68x	6.52x	5.56x	4.83x
PBR	2.82x	1.72x	1.12x	1.35x	1.18x	0.86x	0.75x	0.65x
PEG	-	0.6x	-1x	0x	1.19x	0.3x	0.3x	0.3x
Capitalization / Revenue	1.16x	0.59x	0.32x	0.4x	0.29x	0.21x	0.19x	0.18x
EV / Revenue	1.03x	0.61x	0.39x	0.39x	0.23x	0.14x	0.1x	0.07x
EV / EBITDA	-171x	8.55x	4.39x	3.49x	2.38x	1.56x	1.12x	0.8x
EV / EBIT	-36.4x	-345x	84.4x	11.6x	9.12x	4.08x	2.75x	1.77x
EV / FCF	52.7x	9.85x	5.82x	4.3x	3.93x	2.4x	2.05x	1.4x
FCF Yield	1.9%	10.2%	17.2%	23.3%	25.4%	41.6%	48.9%	71.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.19	-0.23	0.1	0.98	1.06	1.282	1.503	1.73
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	104,693	137,402	166,625	182,838	217,147	264,651	291,054	316,012
EBITDA ¹	-631.1	9,774	14,606	20,343	20,603	23,513	25,724	25,765
EBIT ¹	-2,975	-242.4	760.2	6,105	5,375	9,008	10,475	11,689
Net income ¹	-15,842	-1,397	616.2	6,198	6,647	8,371	9,652	10,884
Net Debt ¹	-13,741	2,279	10,046	-2,642	-14,170	-18,561	-26,550	-34,671
Reference price ²	21.548	13.375	8.877	12.028	10.262	8.354	8.354	8.354
Nbr of stocks (in thousands)	5,660,170	6,075,430	6,097,253	6,119,238	6,159,104	6,623,722	-	-
Announcement Date	3/10/22 A	3/9/23 A	3/6/24 A	3/6/25 A	3/5/26 A	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JD LOGISTICS, INC.	6.53x	0.14x	1.57x	-.--%	8.32B
UNITED PARCEL SERVICE, INC.	17.49x	1.22x	8.98x	6.25%	90.26B
FEDEX CORPORATION	14.97x	0.9x	7.99x	1.9%	72.68B
DHL GROUP	16.5x	0.99x	7.3x	3.41%	72.59B
DSV A/S	32.17x	1.35x	11.69x	0.5%	49.62B
POSTE ITALIANE S.P.A.	12.66x	9.23x	28.67x	5.39%	41.15B
KUEHNE UND NAGEL INTERNATIONAL AG	24.93x	1.18x	12.61x	3.09%	33.46B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	25.28x	1.9x	18.05x	0.79%	25.95B
S.F. HOLDING CO., LTD.	14.61x	0.42x	4.18x	2.85%	24.03B
ZTO EXPRESS (CAYMAN) INC.	10.13x	1.42x	5.24x	4.16%	14.96B
Average	17.53x	1.87x	10.63x	2.83%	43.3B
Weighted average by Cap.	18.54x	1.88x	11.00x	3.35%