Valuation Alibaba Group Holding Limited

Equities

Market Closed - Nyse Other stock markets 06:02:32 13/05/26 am AEST			Pre-market 10:59:02 pm
134.78 ^USD	-1.84%		131.55	-2.40%

10:57pm	US Equity Futures Mixed Pre-Bell as Nvidia Stock Rises Ahead of Crucial US-China Meeting	MT
10:54pm	Alibaba Fiscal Fourth-Quarter Results Miss Street Views Despite Cloud Strength	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,027,830	1,853,787	1,800,888	1,310,939	2,215,816	2,090,181	-	-
Change	-	-53.98%	-2.85%	-27.21%	69.03%	-5.67%	-	-
Enterprise Value (EV) ¹	3,845,890	1,805,233	1,769,156	1,233,590	2,265,198	1,894,193	1,893,203	1,829,514
Change	-	-53.06%	-2%	-30.27%	83.63%	-16.38%	-0.05%	-3.36%
P/E ratio	27.2x	30.3x	25.6x	16.7x	17.9x	23.5x	21.9x	16.5x
PBR	4.35x	1.98x	1.87x	1.35x	2.29x	1.98x	1.82x	1.63x
PEG	-	-0.5x	1.2x	1.2x	0.3x	-0.9x	2.97x	0.5x
Capitalization / Revenue	5.62x	2.17x	2.07x	1.39x	2.22x	2.02x	1.82x	1.64x
EV / Revenue	5.36x	2.12x	2.04x	1.31x	2.27x	1.83x	1.65x	1.43x
EV / EBITDA	19.5x	11.4x	10.1x	6.44x	11.2x	15.4x	10.8x	7.91x
EV / EBIT	42.9x	25.9x	17.6x	10.9x	16.1x	32.5x	18.5x	12.6x
EV / FCF	20x	18.3x	10.3x	7.9x	30.7x	35x	31.6x	22.9x
FCF Yield	5%	5.48%	9.7%	12.7%	3.26%	2.86%	3.17%	4.37%
Dividend per Share ²	-	-	-	12.02	14.34	7.19	7.581	7.45
Rate of return	-	-	-	2.3%	1.49%	0.79%	0.83%	0.81%
EPS ²	54.7	22.74	27.46	31.24	53.59	39.01	41.89	55.35
Distribution rate	-	-	-	38.5%	26.8%	18.4%	18.1%	13.5%
Net sales ¹	717,289	853,062	868,687	941,168	996,347	1,032,729	1,148,994	1,278,093
EBITDA ¹	196,842	158,205	175,710	191,668	202,325	123,288	174,663	231,193
EBIT ¹	89,678	69,638	100,351	113,350	140,905	58,302	102,326	145,005
Net income ¹	150,308	61,959	72,509	79,741	129,470	93,215	104,015	130,780
Net Debt ¹	-181,940	-48,554	-31,732	-77,349	49,382	-195,988	-196,978	-260,667
Reference price ²	1,485.67	689.78	701.89	522.95	959.53	915.43	915.43	915.43
Nbr of stocks (in thousands)	2,711,119	2,687,500	2,565,752	2,506,837	2,309,279	2,283,289	-	-
Announcement Date	13/5/21	26/5/22	18/5/23	14/5/24	15/5/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALIBABA GROUP HOLDING LIMITED	23.46x	1.83x	15.36x	0.79%	308B
PDD HOLDINGS INC.	8.43x	1x	4.04x	-.--%	136B
SHOPIFY INC.	106.07x	8.28x	44.85x	-.--%	130B
MERCADOLIBRE, INC.	36.47x	1.73x	15.62x	-.--%	80.04B
MEITUAN	-40.94x	0.88x	340.45x	-.--%	66.37B
EBAY INC.	24.36x	4.31x	14.01x	1.12%	49.02B
COPART, INC.	21.34x	5.84x	14.18x	-	32.21B
VIPSHOP HOLDINGS LIMITED	6.74x	0.2x	2.07x	4.09%	7B
USS CO., LTD.	19.85x	6.23x	10.83x	3.03%	5.13B
GLOBAL-E ONLINE LTD.	26.93x	3.4x	15.27x	-.--%	5.08B
Average	23.27x	3.37x	47.67x	1%	81.84B
Weighted average by Cap.	29.91x	2.96x	44.26x	0.43%