JD.com Inc. logo

JD.com Inc.

JD | NASDAQ
Chart Builder DCF Calculator
$26.48
+$0.80 (+3.12%)
Nov 2, 2026, 11:01 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
18.28B 17.35B 23.14B 32.2B 38.65B 45.12B 41.59B 35.13B 31.33B 25.27B 24.17B 23.81B 21.84B 19.64B 10.38B 2.19B -3.78B -8.16B -1.55B 27.94B 35.5B 51.95B
Depreciation & Amortization
12.79B 12.05B 9.75B 4.72B 4.47B 4.3B 6.15B 9.3B 9.4B 9.19B 8.94B 8.66B 8.43B 8.42B 8.13B 7.54B 5.67B 3.96B 3.95B 3.37B 4.89B 5.19B
Stock-Based Compensation
3.22B 4.87B 4.73B 3.58B 3.2B 2.21B 2.2B 3.18B 3.78B 4.09B 4.8B 5.96B 6.57B 7.17B 7.55B 8.43B 6.44B 4.87B 4.71B 3.19B 4.24B 4.88B
Other Working Capital
6.71B 6.71B 6.71B 1.53B 1.53B 1.53B -6.36B -4.89B -4.89B -4.89B -2.2B 1.43B 1.43B 1.43B 6.62B 1.38B 1.38B 1.38B 1.38B 4.83B 4.83B 4.83B
Other Non-Cash Items
28.22B 15.32B -6.84B 7.35B 3.35B 24.37B 55.39B 13.95B 38.27B 40B -7.26B 7.59B 3.33B -7.9B 34.6B 48.71B 63.83B 66.72B 56.24B 3.62B -8.7B -28.35B
Deferred Income Tax
-4.74B -4.74B -4.74B n/a n/a n/a n/a n/a n/a n/a -66M -66M -66M -66M n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-7.04B -7.04B -7.04B -24.85B -24.85B -24.85B -47.24B -8.74B -8.74B -8.74B 28.87B 12.37B 12.37B 12.37B -2.84B -21.06B -21.06B -21.06B -21.06B 2.92B 2.92B 2.92B
Operating Cash Flow
50.72B 37.81B 18.99B 23B 24.82B 51.15B 58.1B 52.82B 74.04B 69.81B 59.52B 58.39B 52.54B 39.7B 57.82B 45.81B 51.1B 46.33B 42.3B 41.04B 38.85B 36.58B
Capital Expenditures
-19.4B -16.92B -14.18B -13.9B -16.66B -16.95B -17.51B -20.25B -19.88B -20.17B -20.5B -17.31B -17.62B -19.47B -19.84B -17.29B -18.95B -16.15B -16.03B -17.18B -12.16B -12.37B
Cash Acquisitions
841M 841M 841M n/a n/a n/a 70M 70M 70M 70M n/a -15.68B -15.68B -15.68B -15.68B -321M -321M -321M -321M 671M 671M 2.77B
Purchase of Investments
-80.25B -80.25B -80.25B n/a n/a n/a -24.31B -24.31B -24.31B -24.31B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
136.52B 136.52B 136.52B n/a n/a n/a 55.31B 55.31B 55.31B 55.31B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-78.05B -42.84B -1.49B 19.77B 44.41B -2.05B -20.38B -62.28B -69.41B -58.72B -39.35B 18.31B -6.1B -7.05B -18.51B -37.29B -55.63B -45.58B -57.89B -52.66B -40.44B -47.65B
Investing Cash Flow
-39.95B -2.26B 41.83B 11.82B 33.7B -13.05B -871M -51.46B -58.22B -47.82B -59.54B -14.38B -39.1B -41.9B -54.03B -54.9B -74.91B -62.05B -74.25B -69.17B -51.93B -57.25B
Debt Repayment
10.27B 10.27B 10.27B n/a n/a n/a 904M 904M 904M 904M 1.59B 1.59B 1.59B 1.59B n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-21.43B -21.43B -21.43B -25.91B -25.91B -25.91B -34.28B -10.86B -10.86B -10.86B -3.55B -2.88B -2.88B -2.88B -1.82B -5.25B -5.25B -5.25B -5.25B -312M -312M -312M
Dividend Paid
-10.38B -10.38B -10.38B -8.26B -8.26B -8.26B -8.26B -6.74B -6.74B -6.74B -6.74B -13.09B -13.09B -13.09B -13.09B n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-10.66B -3.38B -5.22B 19.67B 9.86B 13.33B 20.63B -2.27B -4.95B 2.19B 2.89B 5.07B 13.59B 4.11B 16.09B 7.23B 9.28B 38.04B 24.75B 46.65B 44.69B 55.71B
Financial Cash Flow
-32.17B -24.89B -26.73B -14.51B -24.32B -20.85B -21B -18.97B -21.65B -14.51B -5.81B -9.3B -783M -10.26B 1.18B 1.99B 4.04B 32.79B 19.5B 46.34B 44.38B 55.39B
Net Cash Flow
-21.65B 9.31B 33.91B 20.38B 34.11B 17.14B 36.32B -18.86B -7.05B 8.2B -5.71B 34.08B 14.59B -9.24B 8.46B -4.08B -18.23B 14.51B -13.94B 15.18B 25.3B 29.63B
Free Cash Flow
31.32B 20.88B 4.81B 9.1B 8.16B 34.2B 40.59B 32.57B 54.16B 49.64B 39.02B 41.09B 34.92B 20.23B 37.98B 28.51B 32.15B 30.17B 26.27B 23.86B 26.69B 24.21B
Adj. Free Cash Flow
28.11B 16.01B 81M 5.52B 4.95B 31.99B 38.38B 29.39B 50.38B 45.56B 34.22B 35.13B 28.35B 13.05B 30.43B 20.09B 25.71B 25.31B 21.55B 20.67B 22.44B 19.33B
Maintenance CapEx
-11.32B -8.48B -5.82B -2.96B -7.39B -10.46B -12.09B -17.12B -17.41B -16.62B -17.99B -14.37B -13.54B -15.94B -14.44B -10.53B -11.47B -6.92B -6.15B -7.48B -2.91B -3.48B
Growth CapEx
-8.07B -8.45B -8.37B -10.94B -9.27B -6.49B -5.42B -3.12B -2.47B -3.55B -2.52B -2.93B -4.08B -3.53B -5.39B -6.76B -7.48B -9.23B -9.89B -9.7B -9.25B -8.89B
Owner Earnings
39.4B 29.33B 13.18B 20.04B 17.43B 40.69B 46B 35.69B 56.63B 53.19B 41.54B 44.02B 39B 23.76B 43.38B 35.27B 39.63B 39.4B 36.15B 33.57B 35.94B 33.1B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.