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 capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-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 NASDAQJD.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.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
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.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 1.90
Total Equity: $33.21B
Shares: 1,521,782,946
Total Debt: $15.81B
Cash: $20.29B
EBITDA: $5.73B
Total Debt: $15.81B
Cash: $20.29B
Revenue: $193.21B
Revenue: $193.21B
Revenue: $193.21B
Total Equity: $33.21B
Tax Rate: 8.6%
Equity: $33.21B
Total Debt: $15.81B
Cash: $20.29B
Current Liabilities: $45.17B
Long-Term Debt: $12.72B
Total Debt: $15.81B
Total Equity: $33.21B
Shares: 1,521,782,946
Shares: 1,521,782,946
CapEx: $0.00
Shares: 1,521,782,946
Stock Price: $30.95
Net Income: $2.90B
Industry Benchmarks
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 | — | — | — |
Deep Analysis
Risk : Reward — upside vs downside from this company's own quarters
Computed 2026-07-28 00:13Narrative Economics
market-narrative step).
Claude Reading
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
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-critique step) alongside the other Big-3 seats, when a
report is run on this ticker.
Advanced Analysis Forensic deep-dive · separate lenses
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.
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
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.
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
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.
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)
This lens hasn't been run for this ticker yet.
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.
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
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.