BIDU Dividend: Baidu Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	130,463	133,125	134,598	123,675	124,493	107,074
Revenue Growth (YoY)	-3%	-1%	9%	-1%	16%	0%
Cost of Revenue	72,173	66,102	65,031	56,134	54,208	38,384
Gross Profit	58,290	67,023	69,567	67,541	70,285	68,690
Selling, General & Admin	25,132	23,620	23,519	20,514	24,723	18,063
Research & Development	20,357	22,133	24,192	23,315	24,938	19,513
Operating Expenses	45,489	45,753	47,711	51,629	59,761	53,195
Other Non Operating Income (Expenses)	6,086	2,193	2,402	-6,637	162	-20
Pretax Income	10,567	28,622	25,198	10,112	10,778	23,090
Income Tax Expense	1,849	4,447	3,649	2,578	3,187	4,064
Net Income	8,411	23,172	19,598	6,968	9,876	22,384
Net Income Growth	-59%	18%	181%	-28.99%	-56%	1,031%
Shares Outstanding (Diluted)	2,713	2,798	2,837	2,809	2,814	2,756
Shares Change (YoY)	-3%	-1%	1%	0%	2%	-1%
EPS (Diluted)	3.1	8.28	6.91	2.48	3.51	8.12
EPS Growth	-57.99%	20%	179%	-28.99%	-56.99%	1,060%
Free Cash Flow	-3,266	12,975	25,320	17,777	8,882	18,869
Free Cash Flow Per Share	-1.2	4.63	8.92	6.32	3.15	6.84
Gross Margin	44.67%	50.34%	51.68%	54.61%	56.45%	64.15%
Operating Margin	9.81%	15.97%	16.23%	12.86%	8.45%	14.47%
Profit Margin	6.44%	17.4%	14.56%	5.63%	7.93%	20.9%
Free Cash Flow Margin	-2.5%	9.74%	18.81%	14.37%	7.13%	17.62%
EBITDA	--	41,791	43,313	35,996	33,083	37,404
EBITDA Margin	--	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 Margin	9.81%	15.97%	16.23%	12.86%	8.45%	14.47%
Effective Tax Rate	17.49%	15.53%	14.48%	25.49%	29.56%	17.6%

Follow-Up Questions











