Baidu, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2014-09-30 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30
Przychód (mln) 13,520 14,050 12,725 16,575 18,383 18,699 15,821 18,264 18,253 18,212 16,891 20,874 23,489 23,556 20,907 25,972 28,203 27,195 24,123 26,326 28,080 28,884 22,545 26,034 28,232 30,263 28,134 31,350 31,921 33,088 28,411 29,647 32,540 33,077 31,144 34,056 34,447 34,951 31,513 33,931
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 36.0% 33.1% 24.3% 10.2% -0.71% -2.60% 6.8% 14.3% 28.7% 29.3% 23.8% 24.4% 20.1% 15.4% 15.4% 1.4% -0.44% 6.2% -6.54% -1.11% 0.5% 4.8% 24.8% 20.4% 13.1% 9.3% 1.0% -5.43% 1.9% -0.03% 9.6% 14.9% 5.9% 5.7% 1.2% -0.37%
Marża brutto 62.5% 61.3% 58.1% 60.8% 59.3% 56.4% 52.2% 52.2% 49.3% 46.6% 45.3% 49.3% 49.8% 51.4% 52.6% 53.8% 49.6% 42.6% 38.5% 38.8% 41.7% 46.3% 34.9% 49.6% 54.6% 52.0% 46.7% 49.3% 49.5% 47.7% 45.3% 48.8% 50.0% 48.8% 51.3% 53.1% 52.7% 50.2% 51.5% 51.7%
Koszty i Wydatki (mln) 9,600 11,098 10,569 13,106 15,871 15,164 13,610 15,397 15,466 16,027 14,885 16,664 18,789 18,782 16,339 20,550 23,775 26,083 25,059 26,093 25,725 24,229 22,982 22,390 22,076 25,286 25,345 27,887 29,613 31,130 25,810 26,247 27,223 28,484 26,164 28,846 28,173 29,559 26,029 27,987
EBIT (mln) 3,920 2,952 2,155 3,470 2,512 3,535 2,211 2,866 2,787 2,185 2,006 4,210 4,700 4,774 4,568 5,422 4,428 1,112 -936 233 2,355 4,655 -437 3,644 6,156 4,977 2,789 3,463 2,308 1,958 2,601 3,400 5,317 4,593 4,980 5,210 6,274 5,392 5,484 5,944
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -35.92% 19.7% 2.6% -17.39% 11.0% -38.18% -9.28% 46.9% 68.7% 118.5% 127.8% 28.8% -5.79% -76.71% -120.49% -95.70% -46.82% 318.6% -53.31% 1463.9% 161.4% 6.9% 738.2% -4.97% -62.51% -60.66% -6.74% -1.82% 130.4% 134.6% 91.5% 53.2% 18.0% 17.4% 10.1% 14.1%
EBIT (%) 29.0% 21.0% 16.9% 20.9% 13.7% 18.9% 14.0% 15.7% 15.3% 12.0% 11.9% 20.2% 20.0% 20.3% 21.8% 20.9% 15.7% 4.1% -3.88% 0.9% 8.4% 16.1% -1.94% 14.0% 21.8% 16.4% 9.9% 11.0% 7.2% 5.9% 9.2% 11.5% 16.3% 13.9% 16.0% 15.3% 18.2% 15.4% 17.4% 17.5%
Przychody fiansowe (mln) 536 573 561 613 616 573 596 487 627 631 649 712 876 917 821 882 1,258 1,490 1,072 1,205 1,687 2,096 1,441 1,312 1,297 1,308 1,233 1,342 1,462 1,514 1,454 1,525 1,619 1,647 1,915 1,948 2,082 2,064 2,064 1,993
Koszty finansowe (mln) 177 184 199 214 329 299 268 275 320 294 323 334 557 400 352 478 479 574 693 805 788 674 751 820 755 777 823 845 880 873 710 741 724 738 804 817 853 774 774 742
Amortyzacja (mln) 546 660 644 752 808 24,890 777 360 1,651 2,321 594 1,237 3,593 2,660 2,500 1,182 5,129 4,437 1,498 7,255 7,255 4,790 1,799 8,090 8,090 4,457 1,612 1,716 1,330 1,515 1,575 1,633 1,745 1,705 1,776 1,863 1,956 9,643 1,617 1,691
EBITDA (mln) 4,466 3,612 2,799 4,222 3,320 28,425 2,988 3,226 4,438 4,507 2,600 5,447 13,325 5,601 7,068 6,604 19,111 1,676 970 2,060 -6,370 5,993 -631 4,775 16,076 4,977 27,233 1,914 -18,313 3,265 361 4,621 2,077 7,450 8,485 6,220 9,058 15,035 7,101 7,635
EBITDA(%) 33.0% 25.7% 22.0% 25.5% 18.1% 152.0% 18.9% 17.7% 24.3% 24.7% 15.4% 26.1% 56.7% 23.8% 33.8% 25.4% 67.8% 6.2% 4.0% 7.8% -22.69% 20.7% -2.80% 18.3% 56.9% 16.4% 96.8% 6.1% -57.37% 9.9% 1.3% 15.6% 6.4% 22.5% 27.2% 18.3% 26.3% 43.0% 22.5% 22.5%
NOPLAT (mln) 4,245 3,452 2,609 4,014 3,052 28,232 2,653 3,195 4,138 4,523 2,175 4,974 9,045 5,088 6,668 6,156 13,449 1,052 -36 1,471 -7,129 5,354 -1,480 4,010 15,050 5,510 26,566 1,033 -19,186 2,365 -360 3,551 547 6,374 7,575 6,579 8,179 2,865 6,730 6,715
Podatek (mln) 657 538 541 763 591 3,580 675 793 1,045 401 405 564 1,097 929 1,120 1,086 2,053 484 294 416 934 304 198 1,222 1,618 1,026 1,534 2,197 -1,839 1,295 391 25 908 1,254 1,193 1,270 1,282 -96 883 1,131
Zysk Netto (mln) 3,876 3,229 2,449 3,662 2,841 24,712 1,987 2,414 3,102 4,129 1,777 4,415 7,949 4,159 6,694 6,402 12,396 2,081 -327 2,412 -6,373 6,345 41 3,579 13,678 5,174 25,653 -583 -16,559 1,715 -885 3,637 -146 4,953 5,825 5,210 6,681 1,882 5,448 5,488
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -26.70% 665.3% -18.88% -34.08% 9.2% -83.29% -10.58% 82.9% 156.2% 0.7% 276.8% 45.0% 55.9% -49.96% -104.88% -62.32% -151.41% 204.9% 112.5% 48.4% 314.6% -18.46% 62468.3% -116.29% -221.06% -66.85% -103.45% 723.8% -99.12% 188.8% 758.2% 43.2% 4676.0% -62.00% -6.47% 5.3%
Zysk netto (%) 28.7% 23.0% 19.2% 22.1% 15.5% 132.2% 12.6% 13.2% 17.0% 22.7% 10.5% 21.2% 33.8% 17.7% 32.0% 24.6% 44.0% 7.7% -1.36% 9.2% -22.70% 22.0% 0.2% 13.7% 48.4% 17.1% 91.2% -1.86% -51.87% 5.2% -3.11% 12.3% -0.45% 15.0% 18.7% 15.3% 19.4% 5.4% 17.3% 16.2%
EPS 1.38 1.13 0.85 1.28 0.99 8.89 0.67 0.82 1.07 1.43 0.58 1.42 3.03 1.56 2.36 2.29 4.44 0.74 -0.12 0.85 -2.29 2.29 0.01 1.29 5.03 1.91 9.51 -0.21 -5.96 0.57 -0.32 1.31 -0.0523 1.78 2.08 1.86 2.37 0.67 1.94 1.96
EPS (rozwodnione) 1.38 1.13 0.84 1.27 0.99 8.86 0.67 0.82 1.06 1.42 0.58 1.41 3.01 1.55 2.33 2.27 4.41 0.74 -0.12 0.82 -2.29 2.28 0.01 1.29 4.97 1.88 9.22 -0.21 -5.96 0.56 -0.32 1.29 -0.0523 1.77 2.05 1.84 2.35 0.67 1.93 1.96
Ilośc akcji (mln) 2,806 2,807 2,809 2,811 2,788 2,767 2,768 2,772 2,774 2,777 2,779 2,774 2,776 2,783 2,787 2,796 2,791 2,793 2,797 2,800 2,783 2,767 2,766 2,750 2,719 2,696 2,692 2,782 2,778 2,780 2,767 2,780 2,790 2,789 2,798 2,804 2,814 2,812 2,804 2,796
Ważona ilośc akcji (mln) 2,819 2,822 2,821 2,821 2,794 2,774 2,775 2,780 2,781 2,785 2,790 2,786 2,799 2,810 2,814 2,824 2,813 2,804 2,797 2,804 2,783 2,769 2,781 2,760 2,747 2,736 2,777 2,782 2,778 2,816 2,767 2,811 2,790 2,801 2,837 2,834 2,846 2,830 2,816 2,804
Waluta CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY