Last Price$19.8(2.7%)
Market Cap$8,463.1M
LTM ROIC - WACC
(86.0%)
5Y avg
(118.5%)
Electronic Gaming & Multimedia industry
median
(40.3%)
Stock quality & Intrinsic value
6/10
(0.2%) overvalued
Bilibili Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | (738.6%) | (715.4%) | (68.8%) | (68.3%) | (76.8%) | (126.8%) | (138.4%) | (124.6%) | (89.2%) |
Overvalued or undervalued?
Check the intrinsic value for BILI
and see if it's the right time to invest.
Bilibili Inc. (BILI) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Bilibili Inc.BILI
(86.0%)
(2.4%)
(49.0%)
(21.4%)
Median Peer Set
10.3%
0.9%
48.5%
9.5%
Gravity Co., Ltd.GRVY
285.1%
54.4%
56.6%
18.2%
NetEase, Inc.NTES
123.5%
1.8%
40.5%
28.4%
GDEV Inc.GDEV
116.6%
(3.2%)
521.6%
9.9%
Playtika Holding Corp.PLTK
18.7%
(1.9%)
(7.2%)
9.2%
DoubleDown Interactive Co., Ltd.DDI
13.7%
(3.8%)
N/A
32.7%
Electronic Arts Inc.EA
6.8%
1.8%
62.4%
16.8%
Golden Matrix Group, Inc.GMGI
(9.7%)
22.6%
N/A
(2.7%)
Take-Two Interactive Software, Inc.TTWO
(13.8%)
(0.0%)
213.1%
(70.0%)
Sohu.com LimitedSOHU
(60.1%)
(18.2%)
78.0%
(5.1%)
Roblox CorporationRBLX
(66.3%)
28.7%
(22.7%)
(26.0%)
BILI key stats
USD
CNY
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|
% growth | 20.8 0.0% | 78.8 278.1% | 365.3 363.4% | 624.9 71.1% | 981.3 57.0% | 1,739.7 77.3% | 3,004.2 72.7% | 3,260.0 8.5% | 3,182.9 (2.4%) |
| Cost of Goods Sold (COGS) | 48.3 | 116.4 | 284.0 | 495.5 | 809.0 | 1,327.9 | 2,377.6 | 2,687.0 | 2,414.1 |
% margin | (27.5) (131.7%) | (37.6) (47.7%) | 81.3 22.2% | 129.5 20.7% | 172.3 17.6% | 411.8 23.7% | 626.6 20.9% | 573.0 17.6% | 768.9 24.2% |
| Operating Expenses | 31.2 | 97.2 | 114.5 | 239.8 | 388.8 | 867.2 | 1,623.1 | 1,817.2 | 1,484.4 |
| Research & Development Expenses (R&D) | 4.0 | 13.7 | 41.4 | 81.4 | 129.5 | 219.4 | 440.1 | 709.4 | 631.2 |
| Selling, General & Administrative Expenses (SG&A) | 27.3 | 83.4 | 73.0 | 158.5 | 259.3 | 647.8 | 1,182.9 | 1,107.8 | 853.2 |
% margin | (58.7) (281.6%) | (134.8) (171.0%) | (33.2) (9.1%) | (110.3) (17.7%) | (216.5) (22.1%) | (455.4) (26.2%) | (996.4) (33.2%) | (1,244.2) (38.2%) | (715.5) (22.5%) |
| Interest Income | 0.4 | 0.2 | 0.2 | 10.4 | 23.6 | 12.1 | 10.9 | 41.8 | 76.6 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 6.7 | 15.7 | 24.1 | 37.4 | 23.3 |
| Pre-tax Income | (59.0) | (136.8) | (25.9) | (81.6) | (183.5) | (435.1) | (1,040.5) | (1,102.1) | (668.7) |
% effective tax rate | 0.4 (0.7%) | 0.5 (0.3%) | 1.3 (5.1%) | 3.9 (4.8%) | 5.2 (2.8%) | 7.7 (1.8%) | 14.8 (1.4%) | 15.5 (1.4%) | 11.1 (1.7%) |
% margin | (59.1) (283.7%) | (137.1) (173.9%) | (27.2) (7.4%) | (83.5) (13.4%) | (188.7) (19.2%) | (442.8) (25.5%) | (1,055.3) (35.1%) | (1,117.6) (34.3%) | (681.3) (21.4%) |
| EPS | (0.25) | (0.40) | (0.39) | (0.36) | (0.58) | (1.28) | (2.78) | (3.23) | (1.65) |
| Diluted EPS | (0.25) | (0.40) | (0.39) | (0.36) | (0.58) | (1.28) | (2.78) | (3.23) | (1.65) |
% margin | (52.0) (249.4%) | (110.4) (140.1%) | 19.2 5.2% | 15.7 2.5% | (57.6) (5.9%) | (155.7) (9.0%) | (612.9) (20.4%) | (747.5) (22.9%) | (235.7) (7.4%) |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Bilibili Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is (86.0%), based on the financial report for Sep 30, 2024 (Q3’2024). The average annual ROIC - WACC for Bilibili Inc. have been (126.4%) over the past three years, and (124.4%) over the past five years.
2) Is Bilibili Inc.'s ROIC - WACC Good?
As of today, Bilibili Inc.'s ROIC - WACC is (86.0%), which is lower than industry median of (40.3%). It indicates that Bilibili Inc.'s ROIC - WACC is Bad.