SOHU.COM LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12 USD | -0.50% |
|
-0.83% | +20.85% |
| May. 20 | Transcript : Sohu.com Limited, Q1 2024 Earnings Call, May 20, 2024 | |
| May. 20 | Earnings Flash (SOHU) SOHU.COM LIMITED Posts Q1 Revenue $139.4M | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 438.6 | 625.9 | 639.9 | 462.5 | 335 | 390.2 | - | - |
| Enterprise Value (EV) 1 | -1,069 | 715.7 | -760.4 | -712.6 | 335 | 390.2 | 390.2 | 390.2 |
| P/E ratio | -2.94 x | -7.31 x | 0.69 x | -27.4 x | -11.2 x | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.24 x | 0.83 x | 0.77 x | 0.63 x | 0.56 x | 0.66 x | 0.65 x | 0.64 x |
| EV / Revenue | 0.24 x | 0.83 x | 0.77 x | 0.63 x | 0.56 x | 0.66 x | 0.65 x | 0.64 x |
| EV / EBITDA | 3.3 x | 5.53 x | 4.8 x | 15.2 x | - | -4.2 x | -5.65 x | -6.4 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.02 x | 1.8 x | 0.5 x | 0.42 x | - | - | - | - |
| Nbr of stocks (in thousands) | 39,229 | 39,269 | 39,306 | 33,736 | 33,737 | 32,353 | - | - |
| Reference price 2 | 11.18 | 15.94 | 16.28 | 13.71 | 9.930 | 12.06 | 12.06 | 12.06 |
| Announcement Date | 3/9/20 | 2/4/21 | 2/22/22 | 2/21/23 | 3/4/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,845 | 749.9 | 835.6 | 733.9 | 600.7 | 595.5 | 598.4 | 613.5 |
| EBITDA 1 | 132.8 | 113.2 | 133.4 | 30.42 | - | -92.92 | -69.01 | -60.95 |
| EBIT 1 | 0.38 | 73.37 | 106 | 4.066 | -86.6 | -125.8 | -104.4 | -91.72 |
| Operating Margin | 0.02% | 9.78% | 12.69% | 0.55% | -14.42% | -21.12% | -17.45% | -14.95% |
| Earnings before Tax (EBT) 1 | 21.78 | 96.7 | 131.6 | 40.6 | -5.65 | -61.56 | -37.66 | -29.6 |
| Net income 1 | -149.3 | -86.11 | 927.7 | -17.34 | -30.38 | -126.8 | -119.9 | - |
| Net margin | -8.09% | -11.48% | 111.03% | -2.36% | -5.06% | -21.29% | -20.03% | - |
| EPS | -3.800 | -2.180 | 23.49 | -0.5000 | -0.8900 | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/9/20 | 2/4/21 | 2/22/22 | 2/21/23 | 3/4/24 | - | - | - |
1USD in Million
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - |
| EPS 1 | 21.06 | 0.0900 | 0.0700 | 0.2500 | -0.6300 | -0.2100 | -0.5300 | -0.6200 | 0.6300 | -0.3700 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/15/21 | 2/22/22 | 5/16/22 | 8/8/22 | 11/14/22 | 2/21/23 | 5/15/23 | 8/7/23 | 11/13/23 | 3/4/24 |
1USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 89.7 | - | - | - | - | - | - |
| Net Cash position | 1,507 | - | 1,400 | 1,175 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.7927 x | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | -29.4% | -22.2% | 9.65% | -1.45% | - | -12% | -10.8% | -11.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | 10.90 | 8.840 | 32.70 | 32.90 | - | - | - | - |
| Cash Flow per Share | - | 2.410 | - | 0.9200 | - | - | - | - |
| Capex | - | 33.8 | - | - | - | - | - | - |
| Capex / Sales | - | 4.5% | - | - | - | - | - | - |
| Announcement Date | 3/9/20 | 2/4/21 | 2/22/22 | 2/21/23 | 3/4/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
12.06
USD
Average target price
15.95
USD
Spread / Average Target
+32.26%
| 1st Jan change | Capi. | |
|---|---|---|
| +19.76% | 390M | |
| -0.47% | 14.53B | |
| +31.46% | 8.61B | |
| -1.90% | 6.16B | |
| -16.11% | 4.79B | |
| -21.32% | 4.12B | |
| +13.08% | 3.94B | |
| -3.91% | 3.73B | |
| -1.43% | 3.23B | |
| -11.02% | 3.18B |
- Stock Market
- Equities
- SOHU Stock
- Financials Sohu.com Limited
