NYSE: ATHM - Autohome Inc.

Yield per half year: +23.29%
Dividend yield: +7.56%
Sector: High Tech

Reporting Autohome Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥		4.56	2.97	5.6	10.38	10.33	10.33	8.74	3.89	3.68	3.67
Выручка, млрд ¥		3.46	5.96	6.21	7.23	8.42	8.66	7.24	6.94	7.18	7.18
Чистая прибыль, млрд ¥		0.9906	1.23	2	2.87	3.2	3.41	2.56	1.94	2.03	2.03
EV, млрд ¥	3.11	2.24	0.7879		9.1	9.39	10.35	2.94	27.2	93.26	19.71
EBIT, млрд ¥		1.16	1.17	2.05	2.87	3.24	3.15	1.35	1.13	1.14	1.14
EBITDA, млрд ¥		1.21	1.17	2.05	2.97	3.35	3.32	1.78	1.55	1.38	1.49
Баланс стоимость, млрд ¥		0.3082	0.4651	0.7124	1.09	14.63	17.63	22.75	2.35	23.93	23.93
FCF, млрд ¥		1.37	1.54	2.37	3	2.69	3.06	3.3	2.45	2.37	2.37
Операционный денежный поток, млрд ¥		1.46	1.63	2.47	3.11	2.89	3.33	3.52	2.57	2.45	2.45
Операционная прибыль, млрд ¥		1.2	1.15	2.04	2.87	3.24	3.15	1.35	0.0469	1.14	1.14
Операционные расходы, млрд ¥		1.58	2.4	2.8	3.54	4.22	4.55	4.41	4.46	4.63	4.63
CAPEX, млрд ¥		0.0892	0.0888	0.1075	0.1139	0.2041	0.2645	0.2196	0.1175	0.0789	0.0789

	2017Q4	2018Q1	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ¥						5.97	4.81	3.83	3.9	4.35	3.67	4.16	3.66	3.65	3.34
Выручка, млрд ¥									1.73	1.84	1.89	1.89	1.91	1.91	1.91	1.61	1.87	1.77
Чистая прибыль, млрд ¥									0.4234	0.4954	0.6187	0.6187	0.6023	0.4719	0.4321	0.4214	0.5097	0.4699
EV, млрд ¥									4.51	3.66	3.79	3.64	23.06	103.45	19.33	88.29	93.08	109.06
EBIT, млрд ¥								0.1768	0.3012	0.1917	0.1589	0.5132	0.0897	0.3056	0.3667	0.215	0.3513
EBITDA, млрд ¥									0.3013	0.1917	0.5133	0.5133	0.166	0.3667	0.443	0.2761	0.4124	0.0826
Баланс стоимость, млрд ¥									3.45	3.32	2.35	2.35	24.37	23.93	23.93	24.36	24.44	24.79
FCF, млрд ¥							0	3.31	0	0.0194	0	2.45	0.0134	0.0129	0.0129	0.0129
Операционный денежный поток, млрд ¥	0.3801	0.0107	2.84					3.52		0.0194		2.57	0.0134	0.0129	0.0129	0.0129
Операционная прибыль, млрд ¥									-0.0378	-0.1195	0.1589	0.1589	0.166	0.3667	0.3667	0.2761	0.4124	0.0826
Операционные расходы, млрд ¥									1.15	1.32	1.01	1.01	1.37	1.17	1.17	1.03	1.11	1.28
CAPEX, млрд ¥				0.0643	0.0747	0.0795	0.0838	0.2188	0.0812	0.076	0.0704	0.1165	0.0593

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥			0.3316	0.4744	0.1401	0.0308	1.99	1.75	4.24	0.4062	5	5
Short Term Investments ¥			0.3012	0.35	1.11	1.43	10.81	12.88	16.5	2.8	18.55	18.55
Long term investments ¥		0.124	0.000453	0.1345	0.1479	0.7463	0.8295	0.0704	0.0707	0.4192	0.4483
Total Receivables ¥			1.13	1.28	1.96	2.88	3.26	3.17	2.22	1.98	1.49	1.53
Total Current Assets ¥			0.8845	1.07	1.58	1.91	16.36	18.36	23.33	3.54	25.52	25.52
Чистые активы, млрд ¥			0.1036	0.1346	0.1303	0.1702	0.3628	0.6194	0.3815	0.2553	3.49	0.4945
Активы, млрд ¥			7.53	9.39	12.29	15.76	19.16	23.73	28.53	29.72	30.84	30.84
Short Term Debt ¥	0.0024	0.0269	0.1749	0.0311			0.0528	0.1121	0.0962	0.0598	0.107	0.107
Задолженность, млрд ¥			0.4126	0.4379	0.5977	0.6055	4.55	4.92	4.59	0.5885	5.66	5.66
Чистый долг, млрд ¥			-0.1566	-0.4433	-0.1401	-0.0308	-1.91	-1.55	-4.11	-0.2958	-4.8	-4.8
Долг, млрд ¥	0.0024	0.0269	0.1749	0.0311			0.0106	0.0283	0.0174	0.1104	0.1961	0.1961
Interest income ¥			0.0633	0.0882	0.2203	0.3588	0.47	0.5374	0.3952	0.5651	0.831
Расходы на обслуживание долга ¥	0.000414						0.5831	0.6884	1.24	0.5651	0.0354	0.0772
Чист. проц. доходы, млрд ¥				0.0882	0.2203	0.3588	0.47	0.5374	0.3952	0.5651	0.831	0.1167
Goodwill ¥		0.2425	0.2317	0.2166	0.2312	0.2187	1.5	4.07	4.07	0.5715	3.94
Амортизация, млрд ¥			0.0566	0.0000	0.0001	0.1019	0.1186	0.1703	0.4312	0.424	0.2445	0.3526
Себестоимость, млрд ¥			0.6691	2.39	1.36	0.8203	0.9603	0.9612	1.05	1.24	1.41	1.41
Товарно материальные запасы ¥		-0.7285	0.0172	0.0138	-1.78	-2.63	0		0.0899	2	0.0414	0.0414

	2010Q4	2013Q3	2013Q4	2017Q1	2019Q1	2019Q4	2020Q1	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ¥													0.5749	0.6888	0.4062	0.4062	2.94	5	5	2.87	3.88	2.53
Short Term Investments ¥													2.55	2.31	2.8	2.8	20.4	18.55	18.55	20.78	19.59	20.53
Long term investments ¥										0.0694	0.0707	0.4445	0.4487	0.4329	0.4192	0.3878	0.3861	0.441	0.4483
Total Receivables ¥													1.49	1.57	1.98	1.98	1.53	1.53	1.49	1.4	1.38	1.27
Total Current Assets ¥													3.41	3.28	3.54	3.54	25.38	25.52	25.52	25.64	25.39	24.81
Чистые активы, млрд ¥									0.4136	0.4108	0.3815	0.3422	0.305	0.2786	0.2553	3.49	3.54	0.1955
Активы, млрд ¥													28.35	28.78	29.72	29.72	30.63	30.84	30.84	30.86	30.56	29.92
Short Term Debt ¥				0.0311		0.0528	0.0528	0.1121			0.0962	0.0962			0.0598	0.0598		0.107		0.107
Задолженность, млрд ¥													0.5261	0.4721	0.5885	0.5885	5.03	5.66	5.66	5.25	4.88	3.89
Чистый долг, млрд ¥													-0.5226	-0.6288	-0.2958	-0.2958	-2.84	-4.8	-4.91	-2.79	-3.88	-2.53
Долг, млрд ¥												4.58	4.13	3.72	0.0154	0.0153	0.0982	0.1961	0.0892	0.0774	0.0586
Interest income ¥										0.1523	0.0256	0.0908	0.1389	0.1529	0.1721	0.225	0.2028	0.2074	0.1958
Расходы на обслуживание долга ¥	0.0001	0.0000	0.0001								0.0083	0.0083	0.1494	0.1529	0.1721	0.1721
Чист. проц. доходы, млрд ¥												0.0908	0.1389	0.1529	0.1721	0.225	0.2028	0.2074	0.1958	0.0309	0.0266
Goodwill ¥					0.2187	0.216	0.216	0.6237			0.6203	0.6203			0.5715	0.5715		3.94	3.94
Амортизация, млрд ¥												0.0001	0.0001	0.0000	0.3544	0.0001	0.0763	0.0611	0.0763	0.0611	0.0611
Себестоимость, млрд ¥													0.2789	0.3307	0.3706	0.3706	0.3736	0.3679	0.3679	0.3009	0.3461	0.4077
Товарно материальные запасы ¥											-2.23	-2.23	-1.64	-1.7	-2	-2	0.000787	0.0414		0.1527	0

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	9.53	12.3	18.47	25.8	28.52	30.19	20.64	15.57	4.14			16.56
Цена акции ао			64.67	78.23	80.01	99.62	29.48	30.6	28.06	25.95	28.59	28.59
Число акций ао, млн	115.63	116.55	118.72	119.16	119.54	120.33	126.49	124.92	491.25			122.81
FCF/акцию	11.87	13.19	19.92	25.16	22.46	25.44	26.12	19.59	4.83			19.32

	2014Q3	2014Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS							3.77	4.72	5.41	3.91	4.91	0.9716	3.56	0.8685	1.05	0.9641
Цена акции ао				47.21	38.06	30.29	31.13	34.85	29.72	33.7	29.86	30.08	27.51
Число акций ао, млн				126.46	126.49	126.49	125.28	124.87	123.54	123.54	122.75	121.43	121.43
FCF/акцию	4.63	4.04	21.63			26.13		0.1551		19.82	0.1088	0.0265	0.106	0.0265

	5 quarters average	CAGR 5

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, %			321.4	264.02	280.98	263.09	21.87	19.32	11.25	15.49	15.48			8.5
ROA, %			13.16	13.07	16.28	18.22	16.7	14.35	8.97	6.68	6.72			6.59
ROIC, %		24.54	21.24	20.01	25.26	26.76	21.56	17.87	8.64	99.02				7.46
ROS, %					32.23	39.69	38	39.33	35.38	28.02	28.3	28.3	28.3	28.3
ROCE, %				13.04	17.54	18.94	22.15	16.74	5.64	3.88	4.42		4.52	4.52
Ebit margin, %							38.43	36.36	22.93	16.26	15.83		15.83	15.83
Рентаб EBITDA, %				19.58	33.04	41.07	39.83	38.32	24.62	22.37	19.24		20.74	20.74
Чистая рентаб, %			28.6	20.6	32.23	39.69	38	39.33	35.38	28.02	28.3			28.3
Operation Margin, %					32.9	39.66	38.43	36.36	18.66	0.6764	15.83	15.83	15.83	15.83
Чистая процентная маржа, %	37.5	35.1	28.6	20.6	32.23	39.69	38	39.33	29.69					26.54
Доходность FCF, %		22.24	30.13	51.69	42.27	28.89	26	29.64	37.81	62.85	64.54

	2013Q4	2014Q3	2014Q4	2020Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %						12.29	14.92	26.33	26.33	2.47	4.42	2.71	1.97	2.11	1.94
ROA, %						1.49	1.72	2.08	2.08	1.97	1.54	1.4	1.37	1.66	1.55
ROS, %						24.43	26.88	32.68	32.68	31.6	24.69	22.61	26.19	27.22	26.48
ROCE, %					0.6338	1.08	0.6774	0.5457	1.76	0.3506	1.11	1.37	0.8276	1.35
Ebit margin, %											15.99	19.19	13.36	18.76
Рентаб EBITDA, %						17.38	10.4	27.11	27.11	8.71	19.19	23.18	17.16	22.02	4.66
Чистая рентаб, %						24.43	26.88	32.68	32.68	31.6	24.69	22.61	26.19	27.22	26.48
Operation Margin, %						-2.18	-6.48	8.39	8.39	8.71	19.19	19.19	17.16	22.02	4.66
Доходность FCF, %	9.66	11.17	9.51	21.87	86.26		0.445		58.82	0.3644	0.3526	0.3855

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	4.6	2.42	2.8	3.61	3.23	3.03	3.41	14.14	48.22			12.06
P/BV	14.78	6.39	7.86	9.51	0.706	0.586	0.384	0.9438	3.9			0.9738
P/S	1.32	0.4988	0.9011	1.43	1.23	1.19	1.21	3.96	13.65			3.41
P/FCF			2.37	3.46	3.85	3.37	2.64	1.59	1.55	1.55	1.55	1.55
E/P			0.3577	0.2767	0.3098	0.3297	0.293	0.4994	0.5532	0.5541	0.5541	0.5541
EV/EBITDA	1.68	0.59	20.79	19.46	20.8	23.56	11.83	17.51	67.49			13.23
EV/EBIT					20.82	24.33	11.67	24.09	81.99	17.33	17.33	17.33
EV/S					8	8.85	2.68	3.92	12.98	2.74	2.74	2.74
EV/FCF					25.09	25.02	5.86	11.11	39.31	8.31	8.31	8.31
Debt/EBITDA	0.13	0.02			0.0234	0.0644	0.07	0.0711	0.1419	0.1316	0.1316	0.1316
Netdebt/Ebitda			-0.0683	-0.0104	-0.5701	-0.4667	-2.31	-0.1905	-3.47	-3.22	-3.22	-3.22
Debt/Ratio			0.35	0.29	0.24	0.25	0.21	0.0037	0.0064	0.0064	0.0064	0.0064
Debt/Equity			0.55	0.42	0.31	0.34	0.27	0.047	0.0082	0.3966	0.3966	0.3966
Debt/Net Income					0.0237	0.0595	0.0487	0.0568	0.0965	0.0965	0.0965	0.0965
Бета						0.63	0.18	0.16	-0.2162	1.17	-0.7955	-0.7955
Индекс Альтмана			1.27	-1.19	1.78	1.31	0.8973	0.1031	-3.6	0.7653	0.7653	0.7653

	2013Q4	2014Q3	2014Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E										9.21	8.78	5.94	6.73	11.17	14.02	13.82	18.21	30.91	35.56
P/BV										1.13	1.31	1.56	1.77	1.01	4.3	0.9628	3.56	3.78	4.29
P/S										2.25	2.36	1.94	2.2	3.46	4.45	3.95	4.87	7.42	8.62
P/FCF	10.36	8.95	10.52	4.57					1.16		224.7		1.7	274.39	283.65	259.39
E/P							0.0897	0.0598	0.0752	0.1086	0.1138	0.1685	0.1486	0.1644	0.1292	0.1294
EV/EBITDA										25.58	29.05	21.79	17.32	138.91	66.34	12.98	70.53	62.13	89.83
EV/EBIT															338.5	52.71	410.74	264.97
EV/S														12.1	54.12	10.11	54.87	49.71	61.46
EV/FCF														1726.86	8033.68	1501.2	6856.86
Debt/EBITDA				0.2901								0.2151	0.2151	0.5915	0.5349	0.2013	0.2802	0.1422
Netdebt/Ebitda										-1.73	-3.28	-0.5762	-0.5762	-17.11	-13.09	-11.08	-10.12	-9.41	-30.62
Debt/Ratio														0.0032	0.0064	0.0029	0.0025	0.0019
Debt/Equity														0.004	0.0082	0.0037	0.0032	0.0024
Debt/Net Income														0.1631	0.4156	0.2064	0.1836	0.115
Индекс Альтмана				0.6657	0.7652	0.0484	-0.2841	-0.1259	-0.1238	-0.0681	0.0258	-0.2197			0.2485

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2013	2014	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.0398	0.6511	0.6511	0.5958	0.6511	0.6511	0.6734	0.491	0.491		0.0587
Дивиденд				0.76	0.76	0.77	0.77	0.87	0.53	0.58	4.02	4.02
Див доход, ао, %			0	0	0.8728	0	0.897	1.26	1.57	1.73	8.04	7.56
Дивиденды / прибыль, %	48.43	5.31		32.53	20.75	20.35	19.12	26.3	21.68	24.15		24.15

	2010Q4	2011Q4	2012Q4	2013Q3	2013Q4	2018Q1	2020Q2	2020Q4	2021Q1	2022Q1	2023Q1	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.000215	0.0149	0.0072	0.2209	0.0365			0.6511		0.6734	0.4217
Дивиденд						0.76	0.77		0.87	0.53	0.58	1.15
Див доход, ао, %						0.9305	0.9839		0.7839	1.75	1.72	4.18
Дивиденды / прибыль, %	1.61	71.66	16.64	162.16	29.75			56.77		233.75	68.16

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	4.16	3.97	4.19
Персонал, чел				6048	5793	5355	5511

	CAGR 5

	CAGR 5