别只看现金,还有那么多流动负债呢,分了钱拿什么还呢
一年40亿usd(税率:26%),还没有算15亿usd的Unallocated items,其中7亿是sbc
也就是说jd的核心电商业务,22年和23年,利润大约是税前40亿usd,税后30-35亿usd的水平。根据callback的指引,24年全年gmv 6%+(跑赢社零6%),全集团non gaap净利润绝对额至少同比保持稳定。给10-12pe,就不错了,考虑payout ratio不到50%。。大约350亿usd市值。
fcf 57亿,7亿是sbc,operating CF没有披露具体项目,质量无从判断了。
分红: The aggregate amount of the dividend will be approximately US$1.2 billion
回购: repurchase of 15.0 million Class A ordinary shares (equivalent of 7.5 million ADSs) for a total of approximately US$203.1 million during the three months ended December 31, 2023, and 22.7 million Class A ordinary shares (equivalent of 11.3 million ADSs) for a total of approximately US$356.2 million in the full year of 2023.
全年分红+回购 15.6亿usd,3.9%
目前市值400亿usd,低估吗?