BIDU Dividend: Baidu Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
매출	130,463	133,125	134,598	123,675	124,493	107,074
매출 성장률 (YoY)	-3%	-1%	9%	-1%	16%	0%
매출원가	72,173	66,102	65,031	56,134	54,208	38,384
매출총이익	58,290	67,023	69,567	67,541	70,285	68,690
판매비와관리비	25,132	23,620	23,519	20,514	24,723	18,063
연구개발 비용	20,357	22,133	24,192	23,315	24,938	19,513
영업비용	45,489	45,753	47,711	51,629	59,761	53,195
기타 비영업 수익(비용)	6,086	2,193	2,402	-6,637	162	-20
세전수익(EBT)	10,567	28,622	25,198	10,112	10,778	23,090
법인세비용	1,849	4,447	3,649	2,578	3,187	4,064
순이익	8,411	23,172	19,598	6,968	9,876	22,384
순이익 성장률	-59%	18%	181%	-28.99%	-56%	1,031%
발행주(희석)	2,713	2,798	2,837	2,809	2,814	2,756
주식 변화 (YoY)	-3%	-1%	1%	0%	2%	-1%
EPS (희석주당이익)	3.1	8.28	6.91	2.48	3.51	8.12
EPS 성장률	-57.99%	20%	179%	-28.99%	-56.99%	1,060%
잉여현금흐름	-3,266	12,975	25,320	17,777	8,882	18,869
주당 잉여현금흐름	-1.2	4.63	8.92	6.32	3.15	6.84
매출총이익률	44.67%	50.34%	51.68%	54.61%	56.45%	64.15%
영업이익률	9.81%	15.97%	16.23%	12.86%	8.45%	14.47%
이익률	6.44%	17.4%	14.56%	5.63%	7.93%	20.9%
잉여현금흐름마진	-2.5%	9.74%	18.81%	14.37%	7.13%	17.62%
EBITDA	--	41,791	43,313	35,996	33,083	37,404
EBITDA 마진	--	31.39%	32.17%	29.1%	26.57%	34.93%
D&A for EBITDA	--	20,521	21,457	20,084	22,559	21,909
EBIT	12,801	21,270	21,856	15,912	10,524	15,495
EBIT 마진	9.81%	15.97%	16.23%	12.86%	8.45%	14.47%
실질 세율	17.49%	15.53%	14.48%	25.49%	29.56%	17.6%

Follow-Up Questions











