XNASBIDU
Market cap30bUSD
Dec 20, Last price
85.80USD
1D
0.26%
1Q
-0.51%
Jan 2017
-47.81%
IPO
642.86%
Name
Baidu Inc
Chart & Performance
Profile
Baidu, Inc. offers internet search services in China. It operates through Baidu Core and iQIYI segments. The company offers Baidu App to access search, feed, and other services using mobile devices; Baidu Search to access its search and other services; Baidu Feed that provides users with personalized timeline based on their demographics and interests; and Haokan, a short video app. It also provides Baidu Knows, an online community where users can ask questions to other users; Baidu Wiki; Baidu Healthcare Wiki; Baidu Wenku; Baidu Scholar; Baidu Experience; Baidu Post; Baidu Maps, a voice-enabled mobile app that provides travel-related services; Baidu Drive; Baijiahao; and DuerOS, a smart assistant platform. In addition, it offers online marketing services, which include pay for performance, an auction-based services that allow customers to bid for priority placement of paid sponsored links and reach users who search for information related to their products or services; other marketing services that include display-based marketing services and other online marketing services based on performance criteria other than cost per click; mobile ecosystem, a portfolio of apps, including Baidu App, Haokan, and Baidu Post; various cloud services and solutions, such as platform as a service, software as a service, and infrastructure as a service; self-driving services, including maps, automated valet parking, autonomous navigation pilot, electric vehicles, and robotaxi fleets, as well as Xiaodu smart devices. Further, the company provides iQIYI, AN online entertainment service, including original and licensed content; other video content and membership; and online advertising services. Baidu, Inc. has strategic partnership with Zhejiang Geely Holding Group. The company was formerly known as Baidu.com, Inc. Baidu, Inc. was incorporated in 2000 and is headquartered in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 134,598,000 8.83% | 123,675,000 -0.66% | 124,493,000 16.27% | |||||||
Cost of revenue | 112,742,000 | 107,764,000 | 113,975,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 21,856,000 | 15,911,000 | 10,518,000 | |||||||
NOPBT Margin | 16.24% | 12.87% | 8.45% | |||||||
Operating Taxes | 3,649,000 | 2,578,000 | 3,187,000 | |||||||
Tax Rate | 16.70% | 16.20% | 30.30% | |||||||
NOPAT | 18,207,000 | 13,333,000 | 7,331,000 | |||||||
Net income | 20,315,000 168.75% | 7,559,000 -0.42% | 7,591,000 -66.22% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,303,000) | (698,000) | 12,976,000 | |||||||
BB yield | 25.32% | 1.78% | -27.63% | |||||||
Debt | ||||||||||
Debt current | 22,198,000 | 23,361,000 | 17,537,000 | |||||||
Long-term debt | 70,545,000 | 75,612,000 | 82,401,000 | |||||||
Deferred revenue | 490,000 | 352,000 | ||||||||
Other long-term liabilities | 5,303,000 | 2,157,000 | 3,986,000 | |||||||
Net debt | (173,781,000) | (153,948,000) | (147,487,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 36,615,000 | 26,170,000 | 20,122,000 | |||||||
CAPEX | (11,190,000) | (8,286,000) | (10,896,000) | |||||||
Cash from investing activities | (50,397,000) | (3,944,000) | (31,444,000) | |||||||
Cash from financing activities | (14,162,000) | (6,390,000) | 23,396,000 | |||||||
FCF | 13,734,000 | 14,087,000 | (449,000) | |||||||
Balance | ||||||||||
Cash | 193,901,000 | 173,995,000 | 180,093,000 | |||||||
Long term investments | 72,623,000 | 78,926,000 | 67,332,000 | |||||||
Excess cash | 259,794,100 | 246,737,250 | 241,200,350 | |||||||
Stockholders' equity | 179,327,000 | 163,214,000 | 157,645,000 | |||||||
Invested Capital | 173,179,000 | 164,952,000 | 157,722,000 | |||||||
ROIC | 10.77% | 8.26% | 5.09% | |||||||
ROCE | 6.20% | 4.81% | 3.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 44,328 | 351,125 | 351,750 | |||||||
Price | 116.10 3.94% | 111.70 -16.33% | 133.50 | |||||||
Market cap | 5,146,495 -86.88% | 39,220,661 -16.48% | 46,958,625 | |||||||
EV | (149,652,505) | (100,400,339) | (88,035,375) | |||||||
EBITDA | 43,313,000 | 35,995,000 | 33,077,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,248,000 | 2,913,000 | 3,421,000 | |||||||
Interest/NOPBT | 14.86% | 18.31% | 32.53% |