|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
380 084 | 304 905 | 481 246 | 328 960 | 272 598 | 375 156 | - | - |
Enterprise Value (EV)1 |
305 724 | 225 303 | 393 834 | 231 943 | 272 598 | 240 740 | 215 064 | 184 965 |
P/E ratio |
14,0x | 157x | 21,7x | 33,7x | 39,7x | 23,3x | 19,8x | 15,5x |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
3,72x | 2,84x | 4,49x | 2,64x | 2,20x | 2,75x | 2,50x | 2,29x |
EV / Revenue |
2,99x | 2,10x | 3,68x | 1,86x | 2,20x | 1,77x | 1,43x | 1,13x |
EV / EBITDA |
12,6x | 12,2x | 14,3x | 9,31x | 9,19x | 7,61x | 5,97x | 4,46x |
Enterprise Value (EV) / FCF |
11,2x | 10,2x | 20,6x | 25,1x | - | 8,40x | 7,59x | 4,75x |
FCF Yield |
8,90% | 9,78% | 4,85% | 3,98% | - | 11,9% | 13,2% | 21,0% |
Price to Book |
2,34x | 1,86x | 2,66x | 1,54x | - | 1,47x | 1,33x | 1,07x |
Nbr of stocks (in thousands) |
348 561 | 346 499 | 341 076 | 348 059 | 345 542 | 349 573 | - | - |
Reference price (CNY) |
1 090 | 880 | 1 411 | 945 | 789 | 1 073 | 1 073 | 1 073 |
Announcement Date |
02/21/2019 | 02/27/2020 | 02/17/2021 | 03/01/2022 | 02/22/2023 | - | - | - |
1 CNY in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
102 277 | 107 413 | 107 074 | 124 493 | 123 675 | 136 383 | 149 923 | 163 597 |
EBITDA1 |
24 315 | 18 416 | 27 503 | 24 914 | 29 663 | 31 636 | 36 035 | 41 458 |
Operating profit (EBIT)1 |
15 530 | 6 307 | 21 732 | 10 518 | 15 911 | 18 547 | 21 529 | 24 856 |
Operating Margin |
15,2% | 5,87% | 20,3% | 8,45% | 12,9% | 13,6% | 14,4% | 15,2% |
Pre-Tax Profit (EBT)1 |
27 325 | -340 | 23 090 | 10 778 | 10 112 | 19 882 | 23 074 | 27 361 |
Net income1 |
27 573 | 2 057 | 22 472 | 10 226 | 7 559 | 15 786 | 18 230 | 21 202 |
Net margin |
27,0% | 1,92% | 21,0% | 8,21% | 6,11% | 11,6% | 12,2% | 13,0% |
EPS2 |
78,0 | 5,60 | 65,0 | 28,1 | 19,9 | 46,1 | 54,2 | 69,4 |
Free Cash Flow1 |
27 195 | 22 030 | 19 116 | 9 226 | - | 28 673 | 28 321 | 38 923 |
FCF margin |
26,6% | 20,5% | 17,9% | 7,41% | - | 21,0% | 18,9% | 23,8% |
FCF Conversion |
112% | 120% | 69,5% | 37,0% | - | 90,6% | 78,6% | 93,9% |
Dividend per Share2 |
- | - | - | - | - | - | - | - |
Announcement Date |
02/21/2019 | 02/27/2020 | 02/17/2021 | 03/01/2022 | 02/22/2023 | - | - | - |
1 CNY in Million 2 CNY |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
2024 Q1 |
Net sales1 |
28 232 | 30 263 | 28 134 | 31 350 | 31 921 | 33 088 | 28 411 | 29 647 | 32 540 | 33 077 | 30 133 | 33 043 | 35 677 | 36 854 | 35 895 |
EBITDA1 |
9 073 | 8 564 | 5 900 | 5 900 | 5 962 | 5 757 | 5 499 | 7 054 | 8 879 | 8 231 | 5 969 | 7 456 | 7 695 | 8 081 | 9 936 |
Operating profit (EBIT)1 |
6 156 | 7 055 | 2 789 | 4 619 | 2 308 | 1 958 | 2 601 | 3 400 | 5 317 | 4 593 | 3 639 | 4 926 | 5 474 | 5 566 | 5 181 |
Operating Margin |
21,8% | 23,3% | 9,91% | 14,7% | 7,23% | 5,92% | 9,15% | 11,5% | 16,3% | 13,9% | 12,1% | 14,9% | 15,3% | 15,1% | 14,4% |
Pre-Tax Profit (EBT)1 |
15 050 | 5 510 | 26 566 | 1 033 | -19 186 | 2 365 | -360 | 3 551 | 547 | 6 374 | 3 666 | 4 611 | 5 186 | 5 452 | - |
Net income1 |
13 678 | 5 174 | 25 653 | -583 | -16 559 | 1 715 | -885 | 3 637 | -146 | 4 953 | 2 943 | 3 635 | 4 219 | 4 564 | - |
Net margin |
48,4% | 17,1% | 91,2% | -1,86% | -51,9% | 5,18% | -3,11% | 12,3% | -0,45% | 15,0% | 9,77% | 11,0% | 11,8% | 12,4% | - |
EPS2 |
39,8 | 15,1 | 73,8 | -1,70 | -48,2 | 4,51 | -2,87 | 9,97 | -0,87 | 13,6 | 8,55 | 11,0 | 13,4 | 13,9 | 19,6 |
Dividend per Share2 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
11/16/2020 | 02/17/2021 | 05/18/2021 | 08/12/2021 | 11/17/2021 | 03/01/2022 | 05/26/2022 | 08/30/2022 | 11/22/2022 | 02/22/2023 | - | - | - | - | - |
1 CNY in Million 2 CNY |
|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
- | - | - | - | - | - | - | - |
Net Cash position1 |
74 360 | 79 602 | 87 412 | 97 017 | - | 134 416 | 160 093 | 190 191 |
Leverage (Debt / EBITDA) |
-3,06x | -4,32x | -3,18x | -3,89x | - | -4,25x | -4,44x | -4,59x |
Free Cash Flow1 |
27 195 | 22 030 | 19 116 | 9 226 | - | 28 673 | 28 321 | 38 923 |
ROE (Net Profit / Equities) |
16,8% | 11,1% | 12,7% | 9,31% | - | 6,41% | 6,75% | 7,02% |
Shareholders' equity1 |
164 466 | 18 469 | 176 701 | 109 811 | - | 246 357 | 269 958 | 301 984 |
ROA (Net Profit / Asset) |
8,49% | 6,07% | 6,95% | 5,28% | - | 4,57% | 5,08% | 4,96% |
Assets1 |
324 679 | 33 877 | 323 520 | 193 535 | - | 345 589 | 358 800 | 427 280 |
Book Value Per Share2 |
466 | 472 | 530 | 613 | - | 728 | 810 | 1 005 |
Cash Flow per Share2 |
102 | 81,6 | 70,3 | 57,2 | - | 96,7 | 107 | 103 |
Capex1 |
8 772 | 6 428 | 5 084 | 10 896 | - | 9 191 | 9 905 | 10 280 |
Capex / Sales |
8,58% | 5,98% | 4,75% | 8,75% | - | 6,74% | 6,61% | 6,28% |
Announcement Date |
02/21/2019 | 02/27/2020 | 02/17/2021 | 03/01/2022 | 02/22/2023 | - | - | - |
1 CNY in Million 2 CNY |
|
| |
|
|
Nvidia tweaks flagship H100 chip for export to China as H800 |
|
BAIDU, INC. Strategic challenges, attractive valuation |
Capitalization (USD) |
54 627 799 900 |
Net sales (CNY) |
123 675 000 000 |
Net sales (USD) |
18 008 736 804 |
Number of employees |
41 300 |
Sales / Employee (CNY) |
2 994 552 |
Sales / Employee (USD) |
436 047 |
Free-Float |
78,0% |
Free-Float capitalization (USD) |
42 592 210 545 |
Avg. Exchange 20 sessions (CNY) |
622 987 029 |
Avg. Exchange 20 sessions (USD) |
90 715 257 |
Average Daily Capital Traded |
1,14% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|