Skip to main content
Homepage
OLDER Analysis Report
Jul 28, 2026
71 days ago · 100% complete
This report is 71 days old — newer filings and price moves since then are not reflected.
China-exposure company held out of coverage
China-domiciled (country=China) — held out under the China-exposure coverage policy (2026-07-25).
This page shows our last published analysis, from Jul 28, 2026. It is not being updated, and new reports can't be run for this company.
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for JD.com Inc. (JD) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-07-30): Designation Watch · Gem Score +41 (−100…+100 Quality+Value blend) · Quality 32 · Value 49 · Sentiment -10 (timing only, not weighted)

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysis — the core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

JD.com Inc.

JD NASDAQ
Consumer Cyclical · Internet Retail
Beijing, 101111, China jd.com Updated Jul 28, 12:01am
Price
$30.95
Market Cap
$41.8B
Employees
900,000
Beta
0.39
Avg Volume
8,187,565
Last Dividend
$1.00
CEO
Ms. Ran Xu CPA

JD.com Inc. is a China-based technology and services enterprise focused on integrated supply chain-driven retail. The company operates one of China’s largest e-commerce platforms, offering a broad range of products including electronics, home appliances, apparel, fresh food, and general merchandise to consumers and businesses. Its operations are structured around key segments such as JD Retail, JD Logistics, and various new businesses that support partners and merchants across the digital economy. JD.com provides end-to-end logistics, including nationwide warehousing, transportation, and last-mile delivery, which enables reliable and timely fulfillment. It also develops and applies technologies such as data analytics, automation, and cloud-based tools to optimize inventory management and supply chain efficiency. Beyond retail, JD.com is active in areas such as health-related services, industrial solutions, property-related services, and international commerce, positioning it as an important infrastructure and service provider within China’s online and offline retail ecosystem.

Runs with full report Generated: Jul 28, 2026 12:13am
Price Overview
Price at report time
$30.95
as of Jul 28, 12:21am (71d ago)
Change · Jul 28
+0.76 (+2.52%)
Day Range
$30.31 – $30.96
52-Week Range
$24.51 – $36.86
50-Day MA
$28.82
200-Day MA
$29.46
Volume
8,127,236.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 71d).
Share Structure
Outstanding 2,701,000,000.00
Float 1,198,051,091.00
Free Float 44.4%
Moderate free float — 44.4% of shares trade freely, ~55.6% held by insiders/institutions
Reasonable but insiders still hold a significant stake. This can be positive (skin in the game) but may limit liquidity during sell-offs.
Price History (1 Year)
Last updated: Jul 28, 2026 12:24am (71d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jul 24, 2026 3:06am (75d ago)
Why there are no quarterly figures for JD.com Inc.

This company does not file structured financial statements with the U.S. SEC, so quarterly figures aren't available from our filings-based data engine. Annual figures shown here come from the sources that do cover it.

Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Jul 28, 2026 12:11am
P/E · trailing (TTM) (Price per dollar of earnings over the past year — not a run-rate or forward P/E)
HEX
Stock Price / EPS (Diluted)
16.26
Stock Price: $30.95
EPS (Diluted): 1.90
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
1.42
Stock Price: $30.95
Total Equity: $33.21B
Shares: 1,521,782,946
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
6.90
Market Cap: $41.80B
Total Debt: $15.81B
Cash: $20.29B
EBITDA: $5.73B
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$39.6B
Market Cap: $41.80B
Total Debt: $15.81B
Cash: $20.29B
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
16.0%
Gross Profit: $31.00B
Revenue: $193.21B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
0.3%
Operating Income: $544.61M
Revenue: $193.21B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
1.5%
Net Income: $2.90B
Revenue: $193.21B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
8.7%
Net Income: $2.90B
Total Equity: $33.21B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
1.7%
Operating Income: $544.61M
Tax Rate: 8.6%
Equity: $33.21B
Total Debt: $15.81B
Cash: $20.29B
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
1.22
Current Assets: $55.26B
Current Liabilities: $45.17B
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
0.48
Short-Term Debt: $3.09B
Long-Term Debt: $12.72B
Total Debt: $15.81B
Total Equity: $33.21B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$126.96
Revenue: $193.21B
Shares: 1,521,782,946
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$21.83
Total Equity: $33.21B
Shares: 1,521,782,946
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$1.84
Operating CF: $2.80B
CapEx: $0.00
Shares: 1,521,782,946
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
3.2%
Last Dividend: $1.00
Stock Price: $30.95
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
52.9%
Dividends Paid: -$1.53B
Net Income: $2.90B
Industry Benchmarks
Last run: Jul 28, 2026 12:11am
Compares JD against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Jul 24, 2026 3:06am (75d ago)
Metric 2021 2022 2023 2024 2025
Revenue $140.4B $154.4B $160.1B $171.0B $193.2B
Cost of Revenue $121.4B $132.7B $136.5B $143.9B $162.2B
Gross Profit $19.0B $21.7B $23.6B $27.1B $31.0B
Operating Expenses $18.2B $18.6B $18.9B $21.3B $30.5B
Operating Income $864.3M $3.1B $4.6B $5.8B $544.6M
Net Income -$525.4M $1.5B $3.6B $6.1B $2.9B
EBITDA $1.7B $4.6B $7.3B $9.7B $5.7B
EPS $-0.37 $1.08 $2.48 $4.08 $2.03
EPS (Diluted) $-2.72 $7.58 $17.97 $3.96 $1.90
Balance Sheet (Annual)
Last updated: Jul 24, 2026 3:07am (75d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $10.4B $11.6B $10.6B $16.0B $20.3B
Total Current Assets $44.2B $51.8B $45.4B $57.1B $55.3B
Total Assets $73.3B $87.9B $92.8B $103.1B $102.6B
Current Liabilities $32.7B $39.3B $39.2B $44.2B $45.2B
Long-Term Debt $3.4B $6.7B $8.2B $11.0B $12.7B
Total Liabilities $36.9B $47.4B $49.1B $56.8B $59.2B
Total Equity $30.8B $31.5B $34.2B $35.3B $33.2B
Retained Earnings $5.0B $4.3B $6.5B $11.3B $12.5B
Cash Flow (Annual)
Last updated: Jul 25, 2026 3:27am (74d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $6.2B $8.5B $8.8B $8.6B $2.8B
Capital Expenditure -$821.2M -$811.3M -$594.3M — —
Free Cash Flow $5.4B $7.7B $8.2B — —
Acquisitions (net) -$47.4M -$2.3B $0 -$409.9M -$163.2M
Net Debt Issued / (Repaid) $-738,250 $5.1B $2.6B — —
Dividends Paid $0 -$1.9B -$995.3M -$1.2B -$1.5B
Stock Buybacks -$121.5M -$39.0M -$52.0M -$524.2M -$452.4M
Net Change in Cash -$2.1B $1.2B -$842.3M $5.4B $5.0B
Growth Trends (YoY %)
Last updated: Jul 24, 2026 3:06am (75d ago)
Metric 2022 2023 2024 2025
Revenue Growth +9.9% +3.7% +6.8% +13.0%
Gross Profit Growth +14.0% +8.6% +15.1% +14.2%
Operating Income Growth +260.6% +49.0% +25.8% -90.7%
Net Income Growth +391.6% +132.8% +71.1% -52.5%
EBITDA Growth +166.9% +58.1% +32.4% -40.7%
Dividend History (Last 20)
Last updated: Jul 24, 2026 3:07am (75d ago)
Date Dividend Declaration Record Payment
2026-04-09 $1.00 — — —
2025-04-08 $1.00 — — —
2024-04-04 $0.76 — — —
2023-04-05 $0.62 — — —
2022-05-19 $1.26 — — —
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable 18 computed · 6 not applicable
Risk : Reward — upside vs downside from this company's own quarters
Computed 2026-07-28 00:13
Why there is no ratio: No measured quarterly trajectory: this filer has no quarterly statements we can read (annual-only or foreign filer), so there is nothing honest to stress.
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for JD — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-07-28 00:24:38
Verdict Fairly valued near $31 with asymmetric optionality — sub-$28 becomes interesting, but don't buy the "extreme dislocation" story until food-delivery burn stabilizes; revisit after H1 2026 margin trajectory is visible.

Looking at the raw numbers first: 2025 revenue of $193.2B grew 13% YoY, an acceleration from the ~7% pace in 2023-2024. But operating income collapsed from $5.84B to $544M — a 91% decline — and net income fell from $6.10B to $2.90B (-52%). Operating margin went from 3.4% to 0.28%. This is not a company in "steady compounder" mode; this is a company that just torched its P&L. Operating cash flow crashed from what was clearly multi-billions to $2.80B. Gross margin actually expanded from 15.9% to 16.0%, so the damage is entirely below the gross line — meaning SG&A/investment spending, almost certainly the food delivery war against Meituan and the overseas push. That reframes everything.

The synthesis verdict of "Disconnected from Fundamentals — extreme pessimism" and the Market Forces verdict of "destroying profitability, avoid" are directly contradictory, and the synthesis is the one I'd push back on harder. Yes, 16x trailing P/E and 0.24x P/S look statistically cheap, but the trailing E is on $2.9B that is actively shrinking, and if 2026 op income goes negative (very plausible given the trajectory and JD Takeaway burn rates reported in the press), the P/E denominator disappears. Reverse-DCF math implying "-10% FCF decline priced in" is only comforting if you believe 2025 is the trough. On current run-rate, 2026 could easily print sub-$1B net income or a loss. The "profound market dislocation" framing ignores that the market may simply be correctly pricing a capital-allocation regime change where management has chosen to sacrifice earnings for TAM expansion into a category (food delivery) where the incumbent has better unit economics.

The contrarian-to-the-contrarian case: JD's core retail business is still ~$180B+ in revenue, growing, and structurally profitable — the reported blended margin collapse masks a healthy core subsidizing a discretionary bet. If Liu Qiangdong pulls the plug on food delivery in 2026 (as JD has historically done with unprofitable ventures), earnings snap back toward $6-7B and the stock is genuinely cheap at 6-7x normalized earnings. The 3.2% dividend yield and $20.3B cash vs $15.8B debt (net cash $4.5B) means this isn't a solvency story. Insider activity is uninformative — option exercises and tax withholdings, no open-market buys or sells. The Narrative model's read that this is "priced as a discounted cash cow, not a broken story" is the most honest framing in the stack; the "steady compounder" archetype label, however, is wrong given the earnings collapse. ROIC of 1.7% is a red flag that capital is being deployed poorly right now.

Where the data is thin: no quarterly breakdown provided, so I can't see whether Q4 2025 was the peak of the food-delivery bleed or whether it's still accelerating. No FCF or capex disclosed in the file, and the -41.5% FCF CAGR flag is critical but unquantified. The synthesis leaned on "profitable, cash-generative business" — OCF of $2.8B on $193B revenue is 1.4%, which is thin, not robust. Prior "high revenue confidence" with "insufficient quarterly data" is internally contradictory. I dissent from the synthesis's "extreme dislocation" verdict — the market is not pricing terminal decline, it's pricing correctly-observed margin destruction with uncertain duration. I lean closer to Market Forces but reject its "avoid" absolutism: at $31, you're paying 0.24x sales for a business with a real logistics moat and net cash, and the option on management rationality is worth something. Fair value is probably $32-42 depending on whether food-delivery losses peak in H1 2026 or extend through year-end. Not a screaming buy, not a sell — it's a "wait for the Q1/Q2 2026 print showing food delivery losses narrowing" setup, and if you must own China consumer, this is a defensible way to do it in modest size.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-07-28 00:24:58
Verdict I partly agree with Opus’s caution but not their valuation comfort — JD is not an “extreme dislocation,” yet at $30.95 it is not clearly attractive either; I’d need sub-$27 or visible margin repair before getting constructive, versus Opus’s fair-value range of $32-42.

What stands out to me is not just that JD’s 2025 profit collapsed, but how violently the earnings architecture broke despite a still-huge and still-growing top line. Revenue went from $171.0B to $193.2B in 2025, a very respectable 13% gain for a business already this large, and gross profit rose from $27.1B to $31.0B. So the customer franchise did not crack. The problem is that nearly all of that incremental gross profit was consumed below the gross line: operating income fell from $5.84B to just $545M, and net income dropped from $6.10B to $2.90B. That is not ordinary retail volatility; it implies an aggressive expense step-up or subsidy cycle that management chose, not something forced by core demand weakness alone. When a company adds $22B of revenue and $3.9B of gross profit yet destroys over $5B of operating profit, the key question is no longer “is the business growing?” but “can management stop spending?” On that score, JD currently looks less like a mature compounder than a company temporarily opting out of margin discipline.

The other thing I see is that valuation is cheap, but not automatically mispriced. At $41.8B market cap against $193.2B revenue, 0.24x sales is low by any standard; EV/revenue at 0.20x is lower still given the $20.3B cash and $15.8B debt. Book value of $33.2B means the stock is only around 1.4x equity, and a 3.2% dividend yield is unusual for an internet retailer. But the balance sheet strength is being asked to underwrite a strategic experiment at exactly the wrong time in the cycle. ROIC of 1.7% and operating margin of 0.28% say the current capital allocation is poor, full stop. I do not read the numbers as a broken franchise; I read them as a healthy core business whose economics are being obscured by management’s willingness to burn margin. That distinction matters because it means solvency is not the issue, but it also means investors should not casually capitalize 2024 earnings as if they are the true run rate. The stock is cheap on assets and sales, but only conditionally cheap on earnings.

I agree with Opus’s central pushback against the “extreme dislocation” narrative. Opus argues that “the market may simply be correctly pricing a capital-allocation regime change,” and I think that is exactly right. A stock on 16.3x trailing earnings and 6.9x EV/EBITDA is not screamingly mispriced when operating income has just fallen 91% year over year and operating cash flow has dwindled to $2.8B. I also agree with Opus that gross margin stability matters: gross margin actually improved to 16.0% from 15.9%, which strongly suggests the core commercial engine is intact and the damage sits in operating expenses. And I agree that the insider tape is a non-signal; option exercises and in-kind/tax-related entries tell us nothing. Where I diverge is on the degree of comfort embedded in the “fairly valued near $31 with asymmetric optionality” framing. That sounds slightly too forgiving to me. If 2025 operating income is only $545M on a $193B revenue base, even a modest further deterioration can erase EBIT entirely. Once that happens, the market stops valuing “normalized” earnings generously and starts demanding proof. Optionality exists, yes, but it is management-dependent optionality, and that deserves a discount.

I disagree more directly with Opus’s suggested fair value range of $32-42. That upper end assumes investors will look through the current P&L damage and underwrite a rebound before it is visible in reported results. I doubt that. The raw data do not show a business troughing; they show a business still actively sacrificing economics. Net income of $2.90B against a $41.8B market cap is not a distressed multiple if earnings are falling by 52%. In fact, if one haircuts earnings further toward $2B or below, the stock quickly ceases to look obviously cheap on P/E grounds. Put differently: 0.24x sales is attractive only if management eventually restores something like the 2024 operating margin of 3.4%; at the 2025 margin of 0.28%, low sales multiples are deserved. I do agree with Opus that if management were to pull back on low-return initiatives, earnings could normalize sharply and the stock would rerate. But that is a contingent turnaround case, not present-value fact. So I would not call JD fairly valued with upside optionality; I would call it modestly undervalued only below a clearer margin of safety, because the current year’s earnings power is too fragile.

A careful skeptic of both my view and Opus’s would say we are both over-interpreting one ugly annual print without segment detail. They would argue 2025 could include temporary investments, accounting noise, or timing effects that annual aggregates exaggerate, and that a company with $20.3B cash, net cash of roughly $4.5B, and a history of profitability should not be judged on trough optics. They would also note the opposite risk: both of us may be too eager to “normalize” profits at all, because Chinese e-commerce competition may have permanently lowered acceptable margins and JD’s integrated model may simply earn less than investors once thought. That skeptic is useful. But with the data provided, I land on a simpler conclusion: the franchise is real, the spending is self-inflicted, and until management proves it can convert $31.0B of gross profit into something better than $545M of operating income, the stock deserves caution rather than a recovery multiple.

Grok Reading
Grok (xAI) reads the identical raw briefing blind — one of the Big-3 independent readings — and commits to its own verdict.
No Grok reading yet for JD — it's generated by the pipeline (grok-critique step) alongside the other Big-3 seats, when a report is run on this ticker.
Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-07-28 00:33:09
Delvantic - Cairn AI
Cheap-and-solid - starter now, scale on weakness 7/10
Solid business (Q +32), genuinely cheap (V +49), sleepy sentiment (-10) - build a patient starter here and scale under $28.
The cruxWhether the 2025 operating margin collapse to 0.3% is a temporary food-delivery investment cycle or a permanent structural reset - everything hinges on that reverting to even 2-3%.
Forensic checks Derived mechanically from JD's filed financials — not from the AI lenses
Liquidity & RunwayFortress Balance Sheet
DilutionHeavy Dilution
Earnings QualityGood Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
+32
Solid
edge √Σ 126 · risk √Σ 94 · conf 6/10

JD is a mature, scaled retailer: revenue grew from 140.5B in 2021 to 193.2B in 2025 (about 8% CAGR), gross margin expanded steadily from 13.6% to 16.0%, and the balance sheet holds 31.5B cash against 15.7B net cash - roughly 75% of market cap. FCF has been positive every year (5.4B, 7.7B, 8.2B, 8.6B, 2.8B), and the earnings-quality checks are clean (Beneish -2.52, accruals -5% of assets, no red flags). This is a real business generating real cash at scale. However, the operating economics are thin and just deteriorated sharply: operating margin ran 0.6 to 2.0 to 2.9 to 3.4 through 2024, then collapsed to 0.3% in 2025 while net income fell from 6.10B to 2.90B and FCF dropped from 8.58B to 2.80B - a two-thirds cut - even as revenue accelerated (+13% y/y). That pattern is classic of heavy reinvestment or margin pressure (likely the food-delivery/instant-retail push and price competition from PDD/Alibaba), and it needs verification. Structurally the business runs on ~16% gross margins, leaving very little cushion. The dilution flag looks distorted - diluted share count jumped from ~200M in 2023 to ~1.54B in 2024, which is consistent with an ADR ratio change or a stock split rather than genuine 67% annual issuance; SBC is only 0.4% of revenue, which contradicts a true dilution machine. Insider tape shows only routine option exercises and tax withholdings, no open-market buying or selling. Overall: durable, cash-rich, clean accounting, but low-margin and showing a real 2025 profit reset.

Strengths 4
m85
Fortress net cash
31.5B liquid cash and 15.7B net cash - roughly 75% of market cap - eliminates survival risk and funds growth internally.
m60
Clean earnings quality
Beneish M -2.52, accruals -5% of assets, OCF has tracked or exceeded NI across the five-year window; no manipulation signals.
m55
Consistent revenue and gross-margin expansion
Revenue 140B to 193B (about 8% CAGR) with GM rising 13.6% to 16.0% - genuine scale and mix improvement over five years.
m45
Cumulative positive FCF
Five straight years of positive FCF totaling ~32B; self-funding without reliance on capital markets.
Concerns 4
m70
2025 profitability reset
OpM collapsed from 3.4% to 0.3%, net income halved (6.10B to 2.90B), FCF fell from 8.58B to 2.80B - a material and unexplained deterioration despite +13% revenue growth.
m50
Structurally thin margins
Operating margin has never exceeded 3.4% in five years on ~16% gross - very little cushion against price competition or logistics cost inflation.
m30
China regulatory and macro exposure
Altman Z 2.61 grey zone and Chinese e-commerce sector faces ongoing regulatory, VIE-structure, and consumer-spending overhangs not captured in the numbers.
m25
Share-count jump needs explanation
Diluted shares reported jumping from 198.5M (2023) to 1.54B (2024) is almost certainly an ADR-ratio or split artifact given SBC is only 0.4% of revenue, but should be confirmed.
This is a solid but not elite business. The balance sheet is genuinely fortress-grade, earnings quality is clean, and the top line plus gross margin have compounded steadily - that's real. What bothers me is the 2025 print: operating margin cratering to 0.3% and FCF cut by two-thirds while revenue accelerated tells me management is spending heavily to defend or expand into new verticals (likely food delivery), and the base retail business runs on wafer-thin margins to begin with. The dilution alarm looks like a data artifact, not a real capital-allocation sin. Net-net, JD is a durable, cash-rich operator in a brutally competitive, politically exposed market - a Solid business, not a Fortress one, and the direction of travel on operating margin over the next few years will determine whether it stays that way.
Verify before trusting this (6)
  • Cause of 2025 operating-margin collapse - is it food delivery/instant retail investment, JD Logistics losses, or core retail price competition?
  • Whether the 2024 diluted-share jump reflects a stock split, ADR ratio change, or actual issuance
  • Segment-level profitability trend (JD Retail vs JD Logistics vs New Businesses) to see if core retail margin is still expanding
  • Nature and duration of the food-delivery investment cycle and expected steady-state economics
  • Capex trajectory and any hidden off-balance-sheet obligations at JD Logistics
  • VIE structure exposure and any recent Chinese regulatory actions affecting the business
Valuation / Mispricing
+49
Undervalued
edge √Σ 103 · risk √Σ 53 · conf 7/10
Price $30.95 vs deserved value roughly $38-45 on normalized margins - call it 20-40% upside, meaningful margin of safety but not a fat pitch. attractive below $28.00

JD is a $41.8B market cap business with a fortress balance sheet and clean earnings quality per the company lens. The e2e synthesis flags 'Disconnected from Fundamentals' - shorthand for price trailing intrinsic value materially. Even haircutting for the 2025 operating margin collapse to 0.3% (likely food-delivery/JD Takeaway spend), the top-line has kept compounding and gross margin held. Applying a skeptical mid-single-digit steady-state operating margin on JD's revenue base, deserved equity value sits well north of the current $31 quote; net cash alone is a meaningful chunk of the cap.

Cheap signals 3
m70
Trades near cash-adjusted floor
Fortress balance sheet per quality lens means a large slice of the $41.8B cap is net cash and receivables; enterprise value on the operating business is compressed to a low-single-digit multiple of normalized EBIT.
m60
Price assumes 2025 margin is the new normal
Operating margin at 0.3% is almost certainly investment-driven (food delivery push) not structural. Reversion to even 2-3% on this revenue base implies material earnings power the current quote ignores.
m45
e2e synthesis flags disconnect
The composite valuation output labels JD 'Disconnected from Fundamentals' - one input, not gospel, but it aligns with the low-multiple read.
Rich / priced-in 2
m40
China discount is not going away
ADR/VIE structure, geopolitical overhang, and weak consumer confidence keep a permanent multiple cap on the stock. Cheap can stay cheap for years.
m35
FCF cut by two-thirds in 2025
Deserved value on a DCF basis takes a real hit until management proves the reinvestment converts to returns; if food delivery becomes a permanent margin drag, the gap narrows fast.
I think JD is genuinely cheap here, not screaming cheap. The price is treating a solid business with fortress cash as if the margin collapse is permanent and the Chinese consumer is broken forever - both possible, neither proven. I'd want to be a buyer under $28 for a real margin of safety, but at $31 the risk-reward tilts favorable if you can stomach the China tape. The catch: this is the kind of setup that stays mispriced for a long time, so it's a position, not a trade.
Verify before trusting this (4)
  • 2026 guidance and whether JD Takeaway losses are ring-fenced or expanding
  • Segment operating margin disclosure - retail vs new businesses
  • Buyback pace and any capital return acceleration
  • Whether the 2025 opex spike is one-off investment or a new run-rate
General Sentiment
-10
Balanced
tail √Σ 47 · head √Σ 58 · conf 6/10

The market regime is nascent risk-off with VIX elevated and the S&P off its high, but JD carries a 0.39 beta, so the macro headwind lands soft on this name. The bigger sentiment story is what is NOT here: no cult, minimal narrative intensity, and a 'steady-compounder' archetype that gets neither punished by momentum unwinds nor rewarded by AI/story flows. That insulation cuts both ways - the tape cannot maul it, but no thematic bid is lifting it either. Recent news is quietly constructive: a Carrier home-comfort partnership reinforces the logistics/distribution moat talking point, and the stock outperformed the tape on the print day (+2.52% into a red market). That is a small, stock-specific tailwind against a broadly negative sentiment backdrop for Chinese ADRs, where regulatory and consumer-caution overhangs still cap multiple expansion. Net: pressure is roughly neutral. The China-consumer discount and lack of narrative sponsorship are real headwinds, but low beta, defensive positioning, and a modestly positive news pulse offset them. This is a name the tape ignores rather than punishes.

Tailwinds 3
m35
Low beta mutes risk-off tape
0.39 beta means the -25 risk-off regime score barely transmits to JD. In a stress tape this name gets marked down far less than high-beta discretionary or growth peers.
m25
Carrier partnership reinforces moat narrative
Fresh deal with Carrier gives the 'logistics/distribution backbone' bull thesis a concrete data point. Small but positive, and it landed on a day JD outperformed a red market by ~5 points.
m20
Relative-strength print day
Closing +2.52% while the S&P sold off shows dedicated bidders on weakness - a modest sign of accumulation rather than distribution in this name.
Headwinds 3
m45
China-consumer discount overhang
Sentiment on Chinese ADRs remains structurally cautious given youth unemployment, property weakness, and regulatory risk. That keeps a persistent multiple lid on JD regardless of execution.
m30
No narrative sponsorship
Minimal intensity, low cult, steady-compounder archetype means zero thematic flow. In a market where AI and momentum names hoover up sentiment, JD is simply not on the shopping list.
m20
Rising leverage a quiet concern
D/E drifting 0.30 to 0.48 gives bears an incremental talking point about capital-intensity of the logistics build, muting the compounder story at the margin.
Net pressure is close to neutral with a slight negative lean. The risk-off tape is real but blunted by a 0.39 beta, and the news pulse is quietly positive - the Carrier deal and a relative-strength close are small tailwinds. Against that, JD carries the standard China-ADR discount and has no narrative fuel to attract sentiment flows; it is a name the market ignores rather than sells. I read this as Balanced with a mild headwind tilt - sentiment is not the reason to buy or sell JD here, it is a compounder-quiet backdrop where the stock will trade on fundamentals and China-macro data prints, not on story.
Verify before trusting this (5)
  • Whether China consumer data (retail sales, 618 readthroughs) firms or worsens in coming prints
  • Any regulatory headline on data/logistics that could reprice the ADR cohort
  • Analyst target revision direction post next earnings - tone shift from neutral compounder to something more decisive
  • Whether VIX-driven risk-off broadens; if it does, low-beta names like JD become relative havens within EM
  • Sector rotation into or out of Chinese internet names as a bloc (KWEB flows)
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
—
not run

This lens hasn't been run for this ticker yet.

The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Price Prediction
Higher +10.5% v0.6.0 View full prediction →

When we made this prediction on Jul 28, 2026, JD was $30.95. We expect it to be $34.20 by Jan 2027, and we consider it great value under $28.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Jul 28, 2026.

Price when predicted$30.95
Our estimate for Jan 2027$34.20+10.5%
Great value below$28.00
Price history shown (6 Months)

Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.

Post-Report Due Diligence UNSETTLED
The report is written. This is what its valuation stands on.
Analyzed Jul 28, 2026 · 00:13 71d ago
Read epv-floor ext-gem-composite anchored-pe · FY income statement, balance sheet
1 finding · 1 material · $0, re-derived on each view

Evidence for a closer look, not a verdict — no score or designation on this page has been changed by it. Items marked material are ones where a conclusion above moves to the other side of the price.

Share divisor — basic vs diluted MATERIAL known case
as published 1,423,500,000 basic → alternative 2,978,037,127 diluted
Diluted share count is 109.2% higher than the divisor used. Basic is what is outstanding today; diluted is what a buyer of the whole equity faces. Every per-share fair value on this page is 52.2% lower on the diluted basis — and the EPV floor crosses the price.
Price at analysis $30.95. This is where an investigation should start — it is not where one ends. Nothing here was checked against the filings, the tape, or the news; that is the investigator's job.
Community AI Feedback
No community reviews yet for JD. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.760 · f4b58a28 · 2026-10-07 20:07:48