Stock IQ IQIYI, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials iQIYI, Inc.

Equities

IQ

US46267X1081

Internet Services

Market Closed - Nasdaq
Other stock markets
 21:00:00 26/04/2024 BST 		5-day change 1st Jan Change
4.99 USD +3.53% Intraday chart for iQIYI, Inc. +22.00% +2.25%
04-15 Asian Equities Traded in the US as American Depositary Receipts Open Week Higher in Monday Trading MT
04-08 Asian Equities Traded in the US as American Depositary Receipts Start Week on Strong Note in Monday Trading MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 106,564 84,799 22,862 30,100 33,135 34,701 - -
Enterprise Value (EV) 1 112,582 91,080 35,287 43,405 33,135 40,744 37,285 33,077
P/E ratio -10.4 x -12 x -3.73 x -228 x 17.5 x 12.4 x 9.55 x 7.77 x
Yield - - - - - - - -
Capitalization / Revenue 3.68 x 2.85 x 0.75 x 1.04 x 1.04 x 1.02 x 0.96 x 0.9 x
EV / Revenue 3.88 x 3.07 x 1.15 x 1.5 x 1.04 x 1.2 x 1.03 x 0.86 x
EV / EBITDA 14.2 x 8.16 x 2.87 x 2.9 x - 2.55 x 2.51 x 2.02 x
EV / FCF 35.6 x -16.1 x -5.68 x -177 x - 9.46 x 7.01 x 6.12 x
FCF Yield 2.81% -6.21% -17.6% -0.56% - 10.6% 14.3% 16.3%
Price to Book 11.2 x 9.66 x 4.44 x 5 x - 2.25 x 1.91 x 1.41 x
Nbr of stocks (in thousands) 725,117 743,481 789,285 823,417 956,694 959,663 - -
Reference price 2 147.0 114.1 28.97 36.56 34.63 36.16 36.16 36.16
Announcement Date 27/02/20 17/02/21 01/03/22 22/02/23 28/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 28,994 29,707 30,554 28,998 31,873 34,057 36,272 38,396
EBITDA 1 7,911 11,155 12,287 14,967 - 15,976 14,868 16,383
EBIT 1 -9,258 -6,041 -4,479 1,312 2,989 4,165 4,909 5,422
Operating Margin -31.93% -20.33% -14.66% 4.53% 9.38% 12.23% 13.53% 14.12%
Earnings before Tax (EBT) 1 -10,225 -6,984 -6,012 -33.78 2,033 3,247 4,215 5,023
Net income 1 -10,325 -7,045 -6,190 -136.2 1,925 2,906 3,715 4,369
Net margin -35.61% -23.72% -20.26% -0.47% 6.04% 8.53% 10.24% 11.38%
EPS 2 -14.14 -9.520 -7.770 -0.1600 1.980 2.913 3.787 4.655
Free Cash Flow 1 3,166 -5,652 -6,213 -244.8 - 4,306 5,321 5,404
FCF margin 10.92% -19.03% -20.34% -0.84% - 12.64% 14.67% 14.07%
FCF Conversion (EBITDA) 40.02% - - - - 26.96% 35.79% 32.98%
FCF Conversion (Net income) - - - - - 148.19% 143.25% 123.69%
Dividend per Share 2 - - - - - - - -
Announcement Date 27/02/20 17/02/21 01/03/22 22/02/23 28/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 7,589 7,389 7,277 6,657 7,471 7,593 8,349 7,802 8,015 7,706 7,851 8,229 8,865 8,974 -
EBITDA - - - - - - - - - - - - - - -
EBIT 1 -1,368 -975.2 93.41 125.8 309.7 783.6 858.6 610.4 746.7 773.7 727.4 936.9 1,211 1,199 -
Operating Margin -18.03% -13.2% 1.28% 1.89% 4.14% 10.32% 10.28% 7.82% 9.32% 10.04% 9.27% 11.38% 13.66% 13.36% -
Earnings before Tax (EBT) 1 -1,698 -1,729 190.7 -165.2 -352.4 293.1 650.4 375.8 492.5 513.9 468 704.8 917 919.3 -
Net income 1 -1,734 -1,784 169.1 -214 -395.6 304.3 618.1 365.2 475.9 466.2 416 601.3 834.2 837.5 -
Net margin -22.85% -24.14% 2.32% -3.21% -5.29% 4.01% 7.4% 4.68% 5.94% 6.05% 5.3% 7.31% 9.41% 9.33% -
EPS 2 -2.170 -2.240 0.2100 -0.2800 -0.4600 0.3500 0.6400 0.3700 0.4900 0.4800 0.4185 0.5482 0.8491 1.067 0.5600
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 17/11/21 01/03/22 26/05/22 30/08/22 22/11/22 22/02/23 16/05/23 22/08/23 21/11/23 28/02/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 6,018 6,280 12,424 13,305 - 6,043 2,584 -
Net Cash position 1 - - - - - - - 1,624
Leverage (Debt/EBITDA) 0.7607 x 0.563 x 1.011 x 0.8889 x - 0.3782 x 0.1738 x -
Free Cash Flow 1 3,166 -5,652 -6,213 -245 - 4,307 5,321 5,404
ROE (net income / shareholders' equity) -74.4% -74.8% -85.7% 22.5% - 23.3% 22.7% 20.3%
ROA (Net income/ Total Assets) -23.1% -15.1% -13.7% 2.9% - 7.08% 8.08% 8.36%
Assets 1 44,776 46,536 45,329 -4,695 - 41,027 45,965 52,252
Book Value Per Share 2 13.10 11.80 6.520 7.310 - 16.10 19.00 25.60
Cash Flow per Share 2 0.7700 -7.320 -7.480 -0.0800 - 3.880 3.840 3.730
Capex 1 740 241 262 174 - 295 356 374
Capex / Sales 2.55% 0.81% 0.86% 0.6% - 0.87% 0.98% 0.97%
Announcement Date 27/02/20 17/02/21 01/03/22 22/02/23 28/02/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for iQIYI, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
D
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
24
Last Close Price
36.16 CNY
Average target price
42.21 CNY
Spread / Average Target
+16.75%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
IQIYI, INC. Stock iQIYI, Inc.
+2.25% 4.79B
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.66% 414B
NETFLIX, INC. Stock Netflix, Inc.
+15.27% 242B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+12.15% 144B
AIRBNB, INC. Stock Airbnb, Inc.
+20.63% 104B
PROSUS N.V. Stock Prosus N.V.
+17.19% 83.87B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+54.11% 57.64B
DOORDASH, INC. Stock DoorDash, Inc.
+33.59% 53.37B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+6.02% 37.83B
NASPERS LIMITED Stock Naspers Limited
+15.88% 32.51B
Other Internet Services
  1. Stock Market
  2. Equities
  3. IQ Stock
  4. Financials iQIYI, Inc.