stockrow
Friday 6 November 2026
Export DDL’s income statement to Excel — free account
Dingdong (Cayman) Limited Sponsored ADR
DDL Consumer Defensive Grocery Stores
Dingdong (Cayman) Limited Sponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $3.5 billion, up 10.2% from fiscal 2024.
- Revenue
- −98.7%
- EPS
- +200.0%
- Free cash flow
- −81.4%
- Total debt
- −43.4%
Quarter to June 2026, against a year earlier
1.80
0.01
−0.55%
Follow DDL
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 562 | 1,730 | 3,157 | 3,512 | 2,813 | 3,160 | 3,483 | 1,925 | +35.5% | 4,198 | 4,603 | 4,216 | +6.6% | |
| Gross margin, % | — | — | — | 17.08 | 19.68 | 20.10 | 30.91 | 30.66 | 30.11 | 29.17 | 28.76 | +12.1 pt | ||||||
| EBT | — | — | — | (271) | (485) | (1,007) | (116) | (10) | 44 | 34 | (2) | n/m | ||||||
| EBT margin, % | — | — | — | (48.22) | (28.03) | (31.91) | (3.30) | (0.36) | 1.39 | 0.99 | (0.11) | +49.2 pt | ||||||
| Net income | — | 0 | — | (289) | (485) | (1,009) | (117) | (13) | 42 | 33 | 33 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 13.72 | 40.75 | 24.32 | 16.24 | 12.98 | 14.62 | 16.07 | 8.89 | +2.7% | |||||
| Earnings | — | — | — | (7.05) | (11.42) | (8.12) | (0.57) | (0.06) | 0.20 | 0.14 | 0.37 | n/m | ||||||
| Cash flow | — | — | — | (3.41) | (7.39) | (6.85) | 0.06 | (0.15) | 0.59 | 0.35 | 0.00 | n/m | ||||||
| Capex | — | — | — | 0.00 | (0.89) | (0.55) | (0.08) | (0.04) | (0.06) | (0.12) | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | (3.41) | (8.28) | (7.40) | (0.02) | (0.19) | 0.53 | 0.24 | 0.00 | n/m | ||||||
| Book value | — | — | — | (2.47) | (21.28) | 0.88 | 0.21 | 0.25 | 0.51 | 0.69 | 0.97 | n/m | ||||||
| Shares, m | — | — | — | 41 | 42 | 130 | 216 | 217 | 216 | 217 | 217 | +32.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16.37 | 17.79 | 4.89 | 4.9 | |||||
| P/S | — | — | — | 0.58 | 0.58 | 0.66 | 0.27 | 0.11 | 0.22 | 0.15 | 0.20 | 0.4 | ||||||
| P/B | — | — | — | 0.00 | 0.00 | 18.37 | 21.25 | 5.95 | 6.48 | 3.63 | 1.87 | 8.0 | ||||||
| EV/Sales | — | — | — | 0.23 | 0.23 | 0.56 | 0.18 | 0.01 | 0.10 | 0.03 | 0.13 | 0.2 | ||||||
| EV/FCF | — | — | — | (0.64) | (0.64) | (1.37) | (4.83) | (0.27) | 4.71 | 0.64 | 5.43 | (0.3) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | (140) | (314) | (889) | 13 | (33) | 127 | 77 | 110 | n/m | |||||
| Capex | — | — | — | (18) | (38) | (71) | (18) | (8) | (13) | (25) | (63) | +5.6% | ||||||
| Free cash flow | — | — | — | (140) | (352) | (960) | (5) | (41) | 115 | 52 | 110 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | (132) | (261) | (131) | (104) | (50) | 13 | 35 | 226 | n/m | |||||
| Net debt | — | — | — | (13) | (164) | (323) | (327) | (283) | (390) | (444) | (267) | +80.1% | ||||||
| Shareholders’ equity | — | — | — | (101) | (904) | 114 | 45 | 54 | 109 | 149 | 210 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | (190.76) | (101.23) | (94.55) | (8.32) | (1.15) | 3.93 | 3.20 | 7.39 | +194.0 pt | |||||
| ROIC | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | — | 45.80 | 84.69 | 267.12 | (148.31) | (28.46) | 49.51 | 24.55 | 46.61 | (21.3) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 3,098 | 4,005 | 3,363 | 3,015 | 3,120 | 3,658 | — | +3.4% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.56 | 0.79 | 1.04 | 0.93 | 1.01 | 0.95 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Dingdong (Cayman) Limited Sponsored ADR vs peers in Grocery Stores (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| WMK Weis Markets, Inc. | $2.0B | 19.6× | 16.0× | +4.64% (above 0%: growing) | −8.91% (below 0%: shrinking) | +16,012.87% (above 0%: growing) | 25.75% | 2.28% | Compare |
| YSWY Yesway Inc. | $1.6B | — | — | — | — | — | 19.26% | 5.19% | Compare |
| IMKTA Ingles Markets, Incorporated | $1.6B | 15.1× | — (loss-making) | +1.64% (above 0%: growing) | −1.42% (below 0%: shrinking) | −4.33% (below 0%: shrinking) | 24.30% | 2.52% | Compare |
| GO Grocery Outlet Holding Corp. | $1.3B | — (loss-making) | — (loss-making) | +1.10% (above 0%: growing) | +20.00% (above 0%: growing) | −95.75% (below 0%: shrinking) | 30.24% | 1.32% | Compare |
| ASAIY Sendas Distribuidora S.A. Sponsored ADR | $1.3B | 10.9× | 7.5× | +13.15% (above 0%: growing) | +157.14% (above 0%: growing) | +90.96% (above 0%: growing) | 19.21% | 7.24% | Compare |
| DNUT Krispy Kreme, Inc. | $798.1M | — (loss-making) | — (loss-making) | −12.40% (below 0%: shrinking) | n/m | −43.97% (below 0%: shrinking) | 73.90% | (2.73%) | Compare |
| NGVC Natural Grocers by Vitamin Cottage, Inc. | $674.3M | 14.2× | 13.8× | +1.84% (above 0%: growing) | −5.88% (below 0%: shrinking) | +130.15% (above 0%: growing) | 29.28% | 4.48% | Compare |
| VLGEA Village Super Market, Inc. | $569.1M | 10.8× | 12.3× | +1.65% (above 0%: growing) | −12.82% (below 0%: shrinking) | −11.47% (below 0%: shrinking) | 28.24% | 2.85% | Compare |
| DDL Dingdong (Cayman) Limited Sponsored ADR | $329.9M | 4.9× | 10.6× | −98.71% (below 0%: shrinking) | +200.00% (above 0%: growing) | −81.43% (below 0%: shrinking) | 15.27% | (96.20%) | |
| Median of peers | $1.3B | 14.2× | 13.1× | +1.65% | −3.65% | −4.33% | 27.00% | 2.69% |