Baidu Inc
SGX:K3SD

Watchlist Manager
Baidu Inc Logo
Baidu Inc
SGX:K3SD
Watchlist
Price: 175 Market Closed
Market Cap: 40.3B
Have any thoughts about
Baidu Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

134.8B
-0.1%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+14%
5 Years
+27%
7 Years
+82%
10 Years
+238%
23.1B
+3%
Operating Income
Growth Rates:
1 Year
+15%
3 Years
+33%
5 Years
+145%
7 Years
+106%
10 Years
+92%
19.5B
+1%
Net Income
Growth Rates:
1 Year
+28%
3 Years
-56%
5 Years
+19%
7 Years
+52%
10 Years
+64%

Earnings Waterfall
Baidu Inc

Revenue
134.8B CNY
Cost of Revenue
-65.4B CNY
Gross Profit
69.4B CNY
Operating Expenses
-46.3B CNY
Operating Income
23.1B CNY
Other Expenses
-3.6B CNY
Net Income
19.5B CNY

Income Statement
Baidu Inc

Rotate your device to view
Income Statement
Currency: CNY
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
39 898
N/A
44 526
+12%
49 052
+10%
52 281
+7%
56 870
+9%
61 733
+9%
66 382
+8%
69 478
+5%
71 167
+2%
71 037
0%
70 549
-1%
71 620
+2%
74 230
+4%
79 466
+7%
84 809
+7%
88 825
+5%
93 923
+6%
98 637
+5%
102 277
+4%
105 493
+3%
105 847
+0%
105 724
0%
107 413
+2%
105 835
-1%
105 543
0%
105 695
+0%
107 074
+1%
112 663
+5%
117 979
+5%
121 668
+3%
124 493
+2%
124 770
+0%
123 067
-1%
123 686
+1%
123 675
0%
126 408
+2%
130 817
+3%
132 724
+1%
134 598
+1%
134 967
+0%
134 842
0%
Gross Profit
Cost of Revenue
(15 113)
(17 102)
(18 885)
(20 373)
(22 335)
(24 747)
(27 458)
(29 695)
(31 930)
(33 706)
(35 279)
(36 949)
(38 793)
(41 338)
(43 062)
(43 732)
(45 162)
(47 579)
(51 744)
(56 680)
(60 784)
(62 944)
(62 850)
(62 698)
(59 716)
(56 153)
(38 384)
(55 473)
(58 236)
(61 547)
(54 208)
(64 858)
(64 132)
(64 279)
(56 134)
(63 541)
(64 537)
(64 558)
(65 031)
(65 170)
(65 401)
Gross Profit
24 782
N/A
27 420
+11%
30 167
+10%
31 906
+6%
34 534
+8%
36 987
+7%
38 924
+5%
39 782
+2%
39 236
-1%
37 328
-5%
35 270
-6%
34 671
-2%
35 437
+2%
38 129
+8%
41 747
+9%
45 093
+8%
48 761
+8%
51 058
+5%
50 533
-1%
48 813
-3%
45 063
-8%
42 780
-5%
44 563
+4%
43 137
-3%
45 827
+6%
49 542
+8%
68 690
+39%
57 190
-17%
59 743
+4%
60 121
+1%
70 285
+17%
59 912
-15%
58 935
-2%
59 407
+1%
67 541
+14%
62 867
-7%
66 280
+5%
68 166
+3%
69 567
+2%
69 797
+0%
69 441
-1%
Operating Income
Operating Expenses
(12 775)
(14 832)
(17 364)
(19 322)
(22 038)
(25 897)
(27 252)
(28 056)
(28 112)
(25 931)
(25 221)
(24 826)
(24 249)
(25 027)
(26 056)
(26 840)
(29 296)
(31 865)
(35 003)
(33 287)
(35 619)
(40 516)
(38 256)
(37 132)
(36 411)
(36 325)
(53 195)
(39 624)
(42 358)
(46 584)
(59 761)
(49 582)
(48 668)
(46 131)
(51 629)
(44 577)
(46 180)
(47 109)
(47 711)
(47 437)
(46 347)
Selling, General & Administrative
(7 405)
(8 721)
(10 382)
(11 330)
(13 071)
(16 073)
(17 076)
(18 066)
(18 370)
(16 264)
(15 071)
(13 941)
(12 681)
(12 831)
(13 128)
(13 453)
(15 024)
(16 919)
(19 231)
(22 143)
(22 881)
(21 897)
(19 910)
(17 708)
(16 882)
(16 925)
(18 063)
(19 456)
(20 746)
(23 366)
(24 723)
(24 134)
(23 211)
(21 084)
(20 514)
(21 447)
(22 961)
(23 546)
(23 519)
(23 305)
(22 707)
Research & Development
(5 369)
(6 110)
(6 981)
(7 991)
(8 967)
(9 825)
(10 176)
(9 991)
(9 743)
(9 667)
(10 151)
(10 886)
(11 569)
(12 197)
(12 928)
(13 387)
(14 272)
(14 946)
(15 772)
(16 644)
(17 345)
(18 119)
(18 346)
(18 623)
(18 728)
(18 599)
(19 513)
(20 168)
(21 612)
(23 218)
(24 938)
(25 448)
(25 457)
(25 047)
(23 315)
(23 130)
(23 219)
(23 563)
(24 192)
(24 132)
(23 640)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15 619)
0
0
0
(10 100)
0
0
0
(7 800)
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5 500
4 607
(500)
0
(801)
(801)
(801)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
12 010
N/A
12 592
+5%
12 804
+2%
12 585
-2%
12 497
-1%
11 089
-11%
11 672
+5%
11 728
+0%
11 124
-5%
11 399
+2%
10 049
-12%
9 844
-2%
11 188
+14%
13 101
+17%
15 691
+20%
18 253
+16%
19 465
+7%
19 193
-1%
15 530
-19%
15 526
0%
9 444
-39%
2 264
-76%
6 307
+179%
6 005
-5%
9 416
+57%
13 217
+40%
15 495
+17%
17 566
+13%
17 385
-1%
13 537
-22%
10 524
-22%
10 330
-2%
10 267
-1%
13 276
+29%
15 912
+20%
18 290
+15%
20 100
+10%
21 057
+5%
21 856
+4%
22 360
+2%
23 094
+3%
Pre-Tax Income
Interest Income Expense
1 109
1 184
1 420
1 394
1 484
1 518
1 507
1 287
786
526
667
670
890
927
994
1 090
1 472
2 500
2 367
1 329
1 871
926
1 813
3 380
1 150
676
11 070
(1 011)
631
1 491
4 398
1 208
603
(269)
3 838
570
2 642
3 734
1 755
2 121
1 422
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
893
6 000
5 500
0
0
0
(9 701)
0
0
0
(3 455)
0
0
0
(4 306)
0
0
0
(3 001)
0
0
0
(815)
0
0
Total Other Income
297
280
261
274
349
530
24 728
24 935
25 221
26 292
3 793
3 518
3 733
6 690
4 598
6 432
5 127
3 668
3 928
3 766
4 621
(7 832)
1 241
(11 169)
(9 811)
9 041
(20)
34 581
30 143
(1 105)
162
(27 686)
(24 500)
(6 904)
(6 637)
(813)
(1 667)
3 916
2 402
(128)
(27)
Pre-Tax Income
13 416
N/A
14 056
+5%
14 484
+3%
14 253
-2%
14 330
+1%
13 137
-8%
37 907
+189%
37 951
+0%
37 132
-2%
38 218
+3%
14 509
-62%
14 031
-3%
15 810
+13%
20 717
+31%
21 283
+3%
25 776
+21%
26 958
+5%
31 362
+16%
27 325
-13%
20 621
-25%
15 936
-23%
(4 642)
N/A
(340)
+93%
(1 784)
-425%
755
N/A
22 934
+2 938%
23 090
+1%
51 136
+121%
48 159
-6%
13 923
-71%
10 778
-23%
(16 148)
N/A
(13 630)
+16%
6 103
N/A
10 112
+66%
18 047
+78%
21 075
+17%
28 707
+36%
25 198
-12%
24 353
-3%
24 489
+1%
Net Income
Tax Provision
(1 963)
(2 032)
(2 231)
(2 342)
(2 499)
(2 433)
(5 474)
(5 609)
(5 639)
(6 093)
(2 914)
(2 644)
(2 415)
(2 467)
(2 995)
(3 710)
(4 232)
(5 188)
(4 743)
(3 917)
(3 247)
(2 128)
(1 948)
(1 852)
(2 658)
(3 342)
(4 064)
(5 400)
(6 375)
(2 918)
(3 187)
(2 044)
128
(2 619)
(2 578)
(3 380)
(4 625)
(4 999)
(3 649)
(3 339)
(3 200)
Income from Continuing Operations
11 452
12 024
12 253
11 911
11 830
10 703
32 432
32 343
31 495
32 127
11 596
11 388
13 395
18 250
18 288
22 066
22 726
26 174
22 582
16 704
12 689
(6 770)
(2 288)
(3 636)
(1 903)
19 592
19 026
45 736
41 784
11 005
7 591
(18 192)
(13 502)
3 484
7 534
14 667
16 450
23 708
21 549
21 014
21 289
Income to Minority Interest
430
686
891
1 147
1 343
1 435
903
530
130
(241)
(521)
(524)
(530)
(538)
30
1 170
2 497
3 496
4 861
3 718
3 743
4 433
4 268
5 984
5 372
3 928
3 358
2 260
2 096
2 638
2 285
1 530
1 060
487
(566)
(989)
(1 199)
(1 630)
(1 951)
(1 793)
(1 790)
Net Income (Common)
11 882
N/A
12 710
+7%
13 144
+3%
13 058
-1%
13 173
+1%
12 138
-8%
33 335
+175%
32 873
-1%
31 625
-4%
31 886
+1%
11 074
-65%
10 864
-2%
12 865
+18%
17 712
+38%
18 318
+3%
23 235
+27%
25 222
+9%
29 669
+18%
27 443
-8%
20 422
-26%
16 432
-20%
(2 337)
N/A
1 980
N/A
2 348
+19%
3 469
+48%
23 520
+578%
22 384
-5%
47 996
+114%
43 880
-9%
13 643
-69%
9 876
-28%
(16 662)
N/A
(12 442)
+25%
3 971
N/A
6 968
+75%
13 678
+96%
15 251
+12%
22 078
+45%
19 598
-11%
19 221
-2%
19 499
+1%
EPS (Diluted)
4.23
N/A
4.52
+7%
4.67
+3%
4.64
-1%
4.68
+1%
4.34
-7%
11.89
+174%
11.84
0%
11.36
-4%
11.46
+1%
3.98
-65%
3.91
-2%
4.62
+18%
6.34
+37%
6.55
+3%
8.26
+26%
8.95
+8%
10.54
+18%
9.75
-7%
7.3
-25%
5.85
-20%
-0.85
N/A
0.7
N/A
0.83
+19%
1.25
+51%
8.56
+585%
8.12
-5%
17.28
+113%
15.77
-9%
4.93
-69%
3.51
-29%
-6.02
N/A
-4.42
+27%
1.42
N/A
2.48
+75%
4.82
+94%
5.37
+11%
7.77
+45%
6.91
-11%
6.82
-1%
6.95
+2%

See Also

Summary
K3SD intrinsic value, competitors valuation, and company profile.
DCF Valuation
K3SD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
K3SD stock valuation using valuation multiples.
Wall Street Estimates
K3SD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
K3SD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 189,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.