XML 85 R60.htm IDEA: XBRL DOCUMENT v3.19.1
Share-based payments (Tables)
12 Months Ended
Dec. 31, 2018
Share-based payments  
Schedule of assumptions used in determining the fair value of the share options

:

 

 

 

 

Assumptions

 

2017

Expected dividend yield

 

0%

Risk-free interest rate

 

1.96%

Expected volatility

 

61.0%

Expected life

 

5 years

Exercise multiples

 

2.80 times

Weighted average fair value of underlying ordinary shares (US$/share)

 

25.09

 

Schedule of share option movements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

average

 

Weighted

 

average

 

 

 

 

 

 

average

 

remaining

 

average

 

intrinsic

 

 

 

 

 

 

exercise

 

contractual

 

fair value

 

value

 

Aggregate

 

 

Options

 

price per

 

years to expiry 

 

at grant

 

per

 

intrinsic

 

    

outstanding

    

share

    

per share

    

date

    

option

    

value

 

 

 

 

US$

 

 

 

US$

 

US$

 

US$

As of January 1, 2016

 

2,436,871

 

1.33

 

5.89

years

 

 

 

 

 

Exercised

 

(560,930)

 

1.53

 

4.61

years

 

 

 

 

 

Forfeited

 

(3,000)

 

2.50

 

4.92

years

 

 

 

 

 

Outstanding as of December 31, 2016

 

1,872,941

 

0.78

 

4.97

years

 

 

 

 

 

Granted

 

1,320,000

 

68.35

 

4.00

years

 

 

 

 

 

Exercised

 

(454,708)

 

1.95

 

3.75

years

 

 

 

 

 

Outstanding as of December 31, 2017

 

2,738,233

 

33.50

 

4.14

years

 

 

 

 

 

Exercised

 

(356,736)

 

1.65

 

2.77

years

 

 

 

 

 

Outstanding as of December 31, 2018

 

2,381,497

 

26.61

 

3.05

years

 

 

 

 

 

Non-vested as of December 31, 2018

 

687,500

 

 

 

 

 

 

 

 

 

 

Options vested and expected to vest as of December 31, 2018

 

2,381,497

 

26.61

 

3.05

years

17.76

 

27.98

 

66,644,636

Exercisable as of December 31, 2018

 

1,693,997

 

18.21

 

3.07

years

9.58

 

36.39

 

61,644,292

 

Schedule of non-vested shares movement

 

 

 

 

 

 

 

Non-vested shares

 

    

outstanding

Outstanding as of January 1, 2016

 

2,094,709

Granted 

 

1,815,919

Vested

 

(1,119,032)

Forfeited

 

(371,731)

Outstanding as of December 31, 2016

 

2,419,865

Granted 

 

2,900,580

Vested

 

(925,623)

Forfeited

 

(464,564)

Outstanding as of December 31, 2017

 

3,930,258

Granted 

 

1,102,576

Vested

 

(1,322,560)

Forfeited

 

(786,772)

Outstanding as of December 31, 2018

 

2,923,502

 

Schedule of share-based compensation expenses

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 

 

 

2016

 

2017

 

2018

 

    

RMB

    

RMB

    

RMB

Fulfillment expenses

 

(38,428)

 

(73,235)

 

(73,151)

Marketing expenses

 

(38,459)

 

(40,364)

 

(41,063)

Technology and content expenses

 

(183,122)

 

(206,073)

 

(203,594)

General and administrative expenses

 

(215,644)

 

(347,426)

 

(353,402)

 

 

(475,653)

 

(667,098)

 

(671,210)