investorscraft@gmail.com

Intrinsic ValueBaidu, Inc. (9888.HK)

Previous CloseHK$152.80
Intrinsic Value
Upside potential
Previous Close
HK$152.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Baidu, Inc. is a dominant Chinese technology conglomerate operating primarily in the internet content and information sector. Its core revenue model is built on a diversified portfolio that includes online marketing services through its pay-for-performance and display-based advertising platforms, which are integrated into its flagship search engine and mobile ecosystem. The company also generates significant income from its cloud services division, offering platform, software, and infrastructure as a service, and from its iQIYI segment, which provides online entertainment through subscriptions and advertising. Baidu maintains a formidable market position as China's leading search engine provider, leveraging its extensive data capabilities and artificial intelligence research to enhance user engagement across its products, including Baidu App, Maps, and its DuerOS smart assistant platform. Its strategic investments in autonomous driving technology and partnerships, such as with Zhejiang Geely Holding Group, further solidify its ambition to lead in next-generation mobility solutions, creating a multifaceted ecosystem that extends beyond traditional internet services.

Revenue Profitability And Efficiency

For the fiscal year, Baidu reported robust revenue of HKD 133.1 billion, demonstrating its ability to monetize its vast user base effectively. The company achieved a net income of HKD 23.8 billion, reflecting strong profitability. Operating cash flow was healthy at HKD 21.2 billion, although significant capital expenditures of HKD 8.1 billion indicate ongoing investments in growth initiatives and technological infrastructure.

Earnings Power And Capital Efficiency

Baidu's diluted earnings per share stood at HKD 8.24, underscoring its substantial earnings power. The company's operations generate significant cash, which supports its ambitious capital allocation strategy focused on research and development, particularly in artificial intelligence and autonomous driving, while also maintaining a strong balance sheet for strategic flexibility.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of HKD 24.8 billion. However, total debt is substantial at HKD 79.3 billion, which is a key metric for leverage analysis. The overall financial structure appears managed to support both ongoing operations and long-term strategic investments.

Growth Trends And Dividend Policy

Baidu's growth is driven by its core online marketing services and expansion into cloud and AI-driven technologies. The company does not currently pay a dividend, opting instead to reinvest all generated cash flow back into the business to fund innovation and capture future growth opportunities in its evolving sectors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 305.5 billion, the market values Baidu as a major technology player. A beta of 0.331 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its established position and diversified business model, which may be viewed as a relative safe haven within the sector.

Strategic Advantages And Outlook

Baidu's key strategic advantages include its dominance in Chinese search, deep AI expertise, and a sprawling ecosystem that creates multiple monetization avenues. The outlook is focused on leveraging AI to enhance core services and successfully commercializing new ventures like autonomous driving, positioning the company for the next phase of technological evolution.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount