|
Market Closed -
Other stock markets
|
After hours 05:30:00 am | |||
| 104.22 USD | +0.22% |
|
94.66 | -9.17% |
| 26/06 | Chinese AI, chip firms are driving an onshore IPO rebound | RE |
| 25/06 | Hong Kong: The Ugly Duckling of Tech |  |
Company Valuation: Baidu, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,28,986 | 2,72,598 | 2,95,199 | 2,15,753 | 3,14,168 | 2,41,224 | - | - |
| Change | - | -17.14% | 8.29% | -26.91% | 45.61% | -23.22% | - | - |
| Enterprise Value (EV) 1 | 2,31,969 | 1,82,338 | 1,77,745 | 1,47,664 | 2,88,188 | 2,10,334 | 2,01,870 | 1,90,239 |
| Change | - | -21.4% | -2.52% | -16.92% | 95.16% | -27.01% | -4.02% | -5.76% |
| P/E | 33.7x | 39.7x | 15.3x | 9.34x | 77.6x | 15x | 13x | 10.8x |
| PBR | 1.54x | 1.23x | 1.22x | 0.81x | 1.17x | 0.83x | 0.77x | 0.72x |
| PEG | - | -1.4x | 0x | 0.5x | -0.9x | 0x | 0.8x | 0.5x |
| Capitalization / Revenue | 2.64x | 2.2x | 2.19x | 1.62x | 2.43x | 1.82x | 1.69x | 1.53x |
| EV / Revenue | 1.86x | 1.47x | 1.32x | 1.11x | 2.23x | 1.58x | 1.42x | 1.21x |
| EV / EBITDA | 9.31x | 6.15x | 4.96x | 4.46x | 12.6x | 8.41x | 7.2x | 5.76x |
| EV / EBIT | 22.1x | 11.5x | 8.13x | 6.94x | -49.5x | 16.4x | 13.3x | 10.5x |
| EV / FCF | 25.1x | 10.2x | 6.99x | 11.3x | -19.1x | 23.9x | 15.1x | 8.13x |
| FCF Yield | 3.98% | 9.81% | 14.3% | 8.87% | -5.23% | 4.18% | 6.63% | 12.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 28.07 | 19.85 | 55.08 | 65.91 | 11.78 | 47.29 | 54.57 | 65.54 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,24,493 | 1,23,675 | 1,34,598 | 1,33,125 | 1,29,079 | 1,32,824 | 1,42,564 | 1,57,440 |
| EBITDA 1 | 24,914 | 29,663 | 35,823 | 33,078 | 22,857 | 25,002 | 28,026 | 33,013 |
| EBIT 1 | 10,518 | 15,911 | 21,856 | 21,270 | -5,823 | 12,864 | 15,201 | 18,134 |
| Net income 1 | 10,226 | 7,559 | 20,315 | 23,760 | 5,589 | 15,603 | 18,179 | 20,926 |
| Net Debt 1 | -97,017 | -90,260 | -1,17,454 | -68,089 | -25,980 | -30,890 | -39,355 | -50,986 |
| Reference price 2 | 945.20 | 788.90 | 844.46 | 615.39 | 913.89 | 708.96 | 708.96 | 708.96 |
| Nbr of stocks (in thousands) | 3,48,059 | 3,45,542 | 3,49,573 | 3,50,597 | 3,43,771 | 3,40,253 | - | - |
| Announcement Date | 01/03/22 | 22/02/23 | 28/02/24 | 18/02/25 | 26/02/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.99x | 1.58x | 8.41x | -.--% | 3.55TCr | |
| 23.73x | 8.29x | 17.82x | 0.26% | 4,10200Cr | |
| 15.9x | 1.81x | 7.64x | 1.31% | 1.92TCr | |
| 15.49x | 1.88x | 7.4x | 2.63% | 1.74TCr | |
| 6.8x | 0.24x | 1.58x | 3.97% | 17Cr | |
| Average | 15.38x | 2.76x | 8.57x | 1.63% | 83.49TCr | |
| Weighted average by Cap. | 23.58x | 8.18x | 17.64x | 0.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BIDU Stock
- Valuation Baidu, Inc.
Select your edition
All financial news and data tailored to specific country editions
