|
End-of-day quote
Thailand S.E.
2026-10-29
|
5-day change | 1st Jan Change | ||
| 7.500 THB | -1.32% |
|
+1.35% | -38.02% |
| 10-23 | China's Baidu showcases robotaxi test vehicle in London | RE |
| 10-22 | Nomura Adjusts Baidu Price Target to $110 From $154, Maintains Buy Rating | MT |
Company Valuation: Baidu, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 328,986 | 272,598 | 295,199 | 215,753 | 314,132 | 173,058 | - | - |
| Change | - | -17.14% | 8.29% | -26.91% | 45.6% | -44.91% | - | - |
| Enterprise Value (EV) 1 | 231,969 | 182,338 | 177,745 | 147,664 | 288,152 | 156,620 | 158,268 | 144,507 |
| Change | - | -21.4% | -2.52% | -16.92% | 95.14% | -45.65% | 1.05% | -8.69% |
| P/E | 33.7x | 39.7x | 15.3x | 9.34x | 77.6x | 16.2x | 12.8x | 11.2x |
| PBR | 1.54x | 1.23x | 1.22x | 0.81x | 1.17x | 0.62x | 0.59x | 0.56x |
| PEG | - | -1.4x | 0x | 0.5x | -0.9x | 0x | 0.5x | 0.8x |
| Capitalization / Revenue | 2.64x | 2.2x | 2.19x | 1.62x | 2.43x | 1.36x | 1.28x | 1.16x |
| EV / Revenue | 1.86x | 1.47x | 1.32x | 1.11x | 2.23x | 1.23x | 1.17x | 0.97x |
| EV / EBITDA | 9.31x | 6.15x | 4.96x | 4.46x | 12.6x | 6.65x | 5.87x | 4.54x |
| EV / EBIT | 22.1x | 11.5x | 8.13x | 6.94x | -49.5x | 16.1x | 14.2x | 11.2x |
| EV / FCF | 25.1x | 10.2x | 6.99x | 11.3x | -19.1x | -6.99x | 31.2x | 9.58x |
| FCF Yield | 3.98% | 9.81% | 14.3% | 8.87% | -5.24% | -14.3% | 3.2% | 10.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 28.07 | 19.85 | 55.08 | 65.91 | 11.78 | 32.45 | 40.9 | 46.98 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 124,493 | 123,675 | 134,598 | 133,125 | 129,079 | 127,313 | 135,489 | 149,413 |
| EBITDA 1 | 24,914 | 29,663 | 35,823 | 33,078 | 22,857 | 23,562 | 26,971 | 31,817 |
| EBIT 1 | 10,518 | 15,911 | 21,856 | 21,270 | -5,823 | 9,732 | 11,166 | 12,917 |
| Net income 1 | 10,226 | 7,559 | 20,315 | 23,760 | 5,589 | 11,168 | 13,469 | 15,490 |
| Net Debt 1 | -97,017 | -90,260 | -117,454 | -68,089 | -25,980 | -16,438 | -14,791 | -28,552 |
| Reference price 2 | 945.20 | 788.90 | 844.46 | 615.39 | 913.89 | 524.16 | 524.16 | 524.16 |
| Nbr of stocks (in thousands) | 348,059 | 345,542 | 349,573 | 350,597 | 343,731 | 330,166 | - | - |
| Announcement Date | 3/1/22 | 2/22/23 | 2/28/24 | 2/18/25 | 2/26/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.77x | 7.65x | 16.35x | 0.27% | 3,481B | |
| 21.04x | 6.15x | 11.02x | 0.35% | 1,596B | |
| 31.2x | 14.6x | 23.09x | 0.57% | 557B | |
| 13.35x | 3.55x | 8.22x | 1.52% | 433B | |
| 17.3x | 5.12x | 15.33x | -.--% | 255B | |
| 19.06x | 1.39x | 9.39x | 1.08% | 247B | |
| 103.94x | 13.8x | 74.12x | -.--% | 215B | |
| 20.56x | 2.34x | 11.91x | -.--% | 134B | |
| 40.91x | 4.73x | 31.2x | -.--% | 115B | |
| Average | 31.46x | 6.59x | 22.29x | 0.42% | 781.43B | |
| Weighted average by Cap. | 21.40x | 7.33x | 16.81x | 0.39% |
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
- BIDU01 Stock
- Valuation Baidu, Inc.
Select your edition
All financial news and data tailored to specific country editions
