Weibo

NASDAQ
WB
Stock
Yield per half year: +3.19%
Dividend yield: 8.68%
Sector: Technology

Reporting Weibo

Reports

IFRS
Reporting Annual
2016 2017 2018 2019 2021 2022 2023
Финансовый отчет link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
3.1 4.35 9.14 24 13.21 9.3 7.09 5.36 4.01 3.06 7.79 -21.21
Выручка, млрд $
0.655 1.15 1.72 1.77 1.69 2.26 1.84 1.76 1.75 1.75 1.86 0.70
Чистая прибыль, млрд $
0.108 0.353 0.5718 0.4947 0.3134 0.4283 0.0856 0.3426 0.3008 0.3008 0.2941 -0.82
EV, млрд $
8.65 8.22 13.34 11.58 9.63 6.81 3.97 2.62 2.55 2.55 5.12 -23.34
EBIT, млрд $
0.1666 0.397 0.7119 0.5976 0.5068 0.6974 0.2238 0.6229 0.5261 0.5261 0.5154 0.75
EBITDA, млрд $
0.155 0.423 0.7317 0.6395 0.6815 0.8738 0.2899 0.7145 0.619 0.619 0.6357 -1.91
OIBDA, млрд $
0.6524 0.9378 1.02 0.8448 0.8126 0.8126 0.8535 4.49
Баланс стоимость, млрд $
-0.1996 0.1529 1.75 2.28 2.81 3.59 3.33 3.4 3.48 3.48 3.32 4.37
FCF, млрд $
0.223 0.519 0.4597 0.6099 0.7068 0.6464 0.3674 0.636 0.5784 0.5784 0.5870 -3.93
Операционный денежный поток, млрд $
0.2362 0.5392 0.488 0.6317 0.7416 0.814 0.5641 0.6728 0.6399 0.6399 0.6865 -2.91
Операционная прибыль, млрд $
0.141 0.408 0.6093 0.5976 0.5068 0.6974 0.816 0.4729 0.4943 0.4943 0.5975 -0.50
Операционные расходы, млрд $
0.3436 0.5112 0.8211 0.8405 0.881 1.16 0.9451 0.9126 0.8908 0.8908 0.9579 0.22
CAPEX, млрд $
0.013 0.02 0.0284 0.0217 0.0348 0.1676 0.1967 0.0368 0.0615 0.0615 0.0995 12.06


Balance sheet

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.3648 1.79 1.23 1.45 1.81 2.42 2.69 2.58 1.89 1.89 2.28 0.87
Short Term Investments $
0.0312 0.7917 0.5913 0.9512 1.68 0.7111 0.4804 0.641 0.4599 0.4599 0.7945 -22.83
Long term investments $
0.0638 0.2947 0.3999 0.4523 0.6946 1.03 1.18 1.21 0.9936 1.32 1.15 5.09
Total Receivables $
0.1346 0.1865 0.4308 0.8071 1.04 1.22 0.5024 1.17 1.02 1.02 0.9905 -0.39
Total Current Assets $
0.5972 2.05 2.47 3.64 4.83 4.8 4.55 4.51 3.49 3.49 4.44 -6.29
Чистые активы, млрд $
0.6207 0.7532 1.19 2.47 3.64 4.83 4.8 0.2496 4.55 4.55 3.61 4.56
Активы, млрд $
1.04 2.56 3.27 4.8 6.34 7.52 7.13 7.28 6.5 6.5 6.95 0.50
Short Term Debt $
0.088 0.1589 0.2433 0.3755 0.0047 0.0056 0.8965 0.0097 0.8097 0.7993 0.3452 180.06
Long Term Debt $
0.88 0.8841 1.68 2.43 1.54 2.42 1.85 1.86 1.86 2.02 -5.21
Задолженность, млрд $
0.2837 1.37 1.53 2.52 3.45 3.83 3.74 3.76 2.93 2.93 3.54 -3.21
Чистый долг, млрд $
-0.3648 0.759 -0.3505 0.2293 0.6137 0.0113 -0.2692 0.1209 0.0149 0.0149 0.0983 -52.46
Долг, млрд $
0 0.88 0.8841 1.68 2.43 2.43 2.42 2.71 1.91 1.91 2.38 -4.70
Interest income $
0.0073 0.0088 0.0133 0.0438 0.0854 0.0438 0.0773 0.1054 0.1182 0.0860 6.72
Расходы на обслуживание долга $
0.0088 0.0133 0.0438 0.0299 0.0574 0.071 0.0393 0.1201 0.1054 0.1054 0.0786 12.92
Чист. проц. доходы, млрд $
0.0088 0.0133 0.0438 0.0854 0.0438 0.0773 0.1054 0.1182 0.1182 0.0860 6.72
Goodwill $
0.0117 0.0111 0.0103 0.0134 0.0293 0.029 0.0617 0.1304 0.1202 0.1664 0.1015 41.82
Амортизация, млрд $
0.014 0.0153 0.0198 0.0419 0.1747 0.1763 0.0662 0.0916 0.093 0.093 0.1204 -11.85
Себестоимость, млрд $
0.1712 0.2313 0.2776 0.3288 0.3022 0.4038 0.4006 0.3743 0.3695 0.3695 0.3701 4.10
Товарно материальные запасы $
0.0023 0.0045 0 0 0.0142 0.0070 83.45


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.48 1.56 2.46 2.18 1.38 1.86 0.3619 1.43 1.13 1.13 1.23 -3.92
Цена акции ао 40.6 103.46 58.43 46.35 40.99 20.84 10.95 9.55 9.37 9.37 18.34 -25.56
Число акций ао, млн 223 225 232 226 227 230 236.41 239.97 265.24 265.24 239.72 3.16
FCF/акцию 1 2.4 1.98 2.69 3.11 2.81 1.55 2.65 2.18 2.18 2.46 -6.86


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 15.73 36.24 38.93 24.56 12.3 13.37 2.47 10.18 8.74 8.74 37.18 9.41 -6.61
ROA, % 11.52 19.6 19.59 12.25 5.63 6.18 1.17 4.76 4.36 4.36 15.00 4.42 -4.98
ROIC, % 4.84 14.48 18.42 22.71 13.59 6.26 7.47 4.97 8.8 7.47 28.12 8.22 -8.32
ROS, % 36.46 38.87 35.89 22.24 28.27 4.66 19.47 17.14 17.14 17.14 22.00 17.34 -9.52
ROCE, % 33.22 26.91 14.93 9.43 13.01 3.79 11.36 9.5 14.7 14.7 42.99 10.47 2.47
Ebit margin, % 33.82 25.03 26.92 12.18 35.39 29.98 29.98 29.98 26.89 2.18
Рентаб EBITDA, % 36.78 42.58 36.19 40.33 38.71 15.79 40.6 35.28 35.28 35.28 33.44 33.13 -1.84
Чистая рентаб, % 21.5 35.4 33.27 28 18.54 18.98 4.66 19.47 17.14 17.14 22.00 15.76 -1.56
Operation Margin, % 35.03 34.05 19.68 29.99 30.9 44.44 26.87 28.17 28.17 28.17 25.67 31.71 -1.83
Чистая процентная маржа, % -20.24 -18.97 7.27 16.47 30.66 33.27 28 18.54 18.98 18.98 26.15 25.89 -9.15
Доходность FCF, % -1.12 5.51 5.13 5.9 2.1 5.2 8.03 5.74 7.14 15.85 8.39 24.97


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
106.4 88.5 23.94 22.94 28.77 15.88 49.52 7.31 8.41 8.41 52.42 21.98 -21.81
P/BV
12.5 22.2 7.83 4.97 3.12 1.84 1.25 0.7115 0.707 0.707 13.27 1.53 -25.69
P/S
15.2 23.6 7.97 6.42 5.33 3.01 2.31 1.42 1.44 1.44 9.62 2.70 -23.03
P/FCF
38.76 24.18 14.82 11.71 11.1 14 8.33 4.81 5.29 5.29 51.22 8.71 -13.78
E/P
0.02 0.0261 0.0422 0.0356 0.038 0.0166 0.0853 0.112 0.0983 0.0983 0.03 0.0700 20.94
EV/EBIT
19.38 15.41 8.79 17.73 4.21 4.84 4.84 4.84 8.08 -11.25
EV/EBITDA
63.19 19.44 18.23 18.11 14.13 7.8 13.68 3.67 4.11 4.11 39.13 8.68 -21.88
EV/S
15.47 12.75 6.77 5.58 4.99 2.16 1.49 1.45 1.45 1.45 9.80 2.31 -21.90
EV/FCF
34.29 47.68 19.61 13.33 17.43 10.8 4.13 4.4 4.4 4.4 75.52 8.23 -24.07
Debt/EBITDA
2.08 1.21 2.63 3.56 2.79 8.35 3.79 3.08 3.08 3.08 3.00 4.22 2.00
Netdebt/Ebitda
1.76 -0.51 0.37 1.5 0.03 -0.9286 0.1692 0.024 0.024 0.024 1.76 -0.1363 -4.36
Debt/Ratio
0.53 0.47 0.52 0.54 0.51 0.3397 0.3716 0.293 0.293 0.293 0.21 0.3615 -10.49
Debt/Equity
1.15 0.87 1.1 1.23 1.07 0.7271 0.796 0.5471 0.8175 0.8175 1.54 0.7915 -5.24
Debt/Net Income
3.19 2.2 3.41 7.77 5.68 28.3 7.9 6.33 6.33 6.33 2.49 10.91 2.19
PEG
-9.26 -9.26 -9.2600 0.00
Бета
1.17 0.88 0.5 -1.12 2.63 0.9843 0.9843 0.61 0.7749 2.27
Индекс Альтмана
10.96 6.81 4.09 2.98 -1.72 -2.32 -9.07 41.45 184.53 184.53 8.99 42.57 -354.75


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.2001 0.1944 0.1972 -1.43
Дивиденд
0 0 0 0 0 0 0.85 0.82 0.82 0.82 0.8300 -1.19
Див доход, ао, %
0 0 0 0 0 0 6.48 9.03 8.68 8.68 0.87 8.06 10.23
Дивиденды / прибыль, %
0 0 0 0 0 0 233.92 58.42 64.63 64.63 40.54 118.99 -34.87


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0.1541 0.1934 0.2499 0.2844 0.3241 0.4307 0.4152 0.3336 0.4421 3.24
Всего задолженность
0.6298 0.8009 0.9584 15.02
CAPEX/Выручка, %
2.06 7.43 10.71 2.09 3.5 3.5 11.18
Персонал, чел
5 073 6 147 5 935 5.37