《百度-公司深度报告:重生后的“新面孔”-220308(23页).pdf》由会员分享,可在线阅读,更多相关《百度-公司深度报告:重生后的“新面孔”-220308(23页).pdf(23页珍藏版)》请在三个皮匠报告上搜索。
1、!#$%&()*+,-./0!#$%&()*+,-./01 !#$%$%&()*()*+ !#$%!#$%& &( (& & )*)*, , -./0-./0, ,?(A?) 27.84 BC?(A?) 22.25 !#()*) 133.1 !D(A)*) 3706.13 BC!D(A)*) 2960.9 6789:;789:;?=?, ,! ! ABCDEFGHIABCDEFGHI, ,23 2020 2021 2022E 2023E 2024E N2OPQRS*T 107074 124493 140586 157641 178330 UVW yoy% 0% 16%
2、13% 12% 13% XYZQRS*T 22472 10226 11266 14643 18030 UVW yoy% 992.5% -54% 10% 30% 23% ?OQ*T 8.07 3.67 4.05 5.26 6.48 ?B_ 23.80 -0.82 -2.72 11.97 9.76 XaOW 12.30% 4.84% 5.81% 7.02% 7.96% P/E 145.94 14.07 28.07 21.59 17.54 P/B 0.02 0.01 0.02 0.01 0.01 bc%?#de 2022 f 03 g 08 hOi#j?klmnop?qrstu ?JK?JK, ,n
3、 !#$%!#$%&()*+&()*+AI!,-+./0,123456789:;-?!,-+./0,123456789:;-?=ABCDEFGHI/+JKLM,-NOPQR.-STUVCWX.-STH=ABCDEFGHI/+JKLM,-NOPQR.-STUVCWX.-STHY%Y%1. Z-C_abcdefghi-CjklmEno=pqrstu-hivwxyz 10 Cjkl| AI C AI 9:;- Fm& +/0, -eN$wC =-T-N-y C 9:;Y-?=C FCApollo 9:;P) 2023 C2025 2030 3065100 y&|-JCy n &- F&- FuQC6
4、%uQC6%:=:=EC +!,=56567=7=.e F-+B, 56;56;#.=C$+%&,+&,(ST)*-+,2y-./%012-BHCX34&-HI5C 67(0#12-89:C ”&-C ;&Ry n )?AB-CDE?=F)?AB-CDE?=F56;%56;%& Apollo -GHIJC?=!)K F-HCL)?=M(+Z 0 N 1,O%PQ)ST)*-+,2y9:;%567=%VW-XYXZ&FG9-r_a&567=” 4L%e/ AI 7-XZPbcdefNghCijkgCljgC&Pmn?opq-rste/C&FG9- TO B uvwr_Xi-xyz3”yLCAB|
5、$*FG-=-6C,N8&-y :=:=%*+&p+56l+,aCEG*“ Fy):abcUST-deEC& F-”:2)g+,g+, % +,zT&U-| CLXz=C=Ci2g B -y +,&PZ-gC“8T- SaasCg1wCZDQRz”-8zX-HI5yLFGDC=-+H,;y +,()“FCD_-w=X&-=&-5-yz-y n !q%!q% 1 567= 4C567= 4CAI= -,= -,y56=-y56=-34C&567PR-G%34C&567PR-G%2021 4 &567=&u-:_C&567= 52 C F60%C21 1 151 C F 64%yAB=)R 1-3
6、 P& F-N$C)pq=C-68!wvC“”=- Fy ! !#$%&()!#$%&()* *LMLM6 6NONO&P PQ QQQQQRSTRST+, ,UVW45*+,-./012345/0*6766 8 79 : 7; *, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 2 - 567891 1! !2 56;I& F-dQC ?=)4C -?=56;-NCE-P&=-NCE-;IC;IChi-(L%hi-(L%2021 4 C- 3ze 21.3 y.NCIu!#$%&NF(&)L!*+,;-yAB 2022 P&9:;DC2021 4
7、 )Yw=-789G:;-=# F 29%C?Z9 4 - 31.6%)* 4 - 37.4%y2021 A)Yw=-1 F 10.8%C D! AI 7w-=# F 27.9%C?Z91- 32.0%)*1- 35.2%y” 48?-)*rB&-=5zzeCAB&P9CJ+Kh,L+Mh,CCZDWX.-STy n DEF9G%DEF9G%ABDH!FI-=-”4 FC! 2022-2024 A- 1405.86/1576.41/1783.30 CJKLMNO 112.66/146.43/180.30 CPQRM 4.05/5.26/6.48 y SOTP STSCABTU& 2022 AV
8、WXT 4334.6 CTB+Y,Zy n )%1)Y-J=6_NlJai5b-cdy2Enabc=-ef;g”hiC.8ejkPlhabc=8D62y3_1.-=CRobotaxi=JmnAB-op=q_”CGCZDcd&-rrST6y4567=-de1/*Cs-dethDGy5u-wz.-y qWrXPBaUkXMB6MaO6MoMmMoMmOiNpPsRjMoPnMaQpPvMuOsQtRNZmRsR, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 3 - 567891 1#$%#$% :;45?:;45? . - 6 - ;450ABC;4
9、50ABC . - 8 - 1;D7EFA*GAHIJKLMNOPLQRSTUVWX . - 8 - 2;D7 AI YZ_abAcdLef Apollo ghi6jkl- 8 - 3;D7_mA“m_:n”opWqrstuv . - 9 - 4;D7“X+Y wx*yz|”S)| . - 11 - ;A0;A0 . - 12 - 1;_ab . - 12 - 2;_m . - 14 - 3; . - 16 - ;0;0 . - 16 - 1;,230 . - 16 - 2;? . - 17 - 3;,“”? . - 18 - 4; EBITDA ? . - 18 - 5;Non-GAAP N
10、on-GAAP ? . - 19 - 6;,0 . - 20 - ; ; . - 20 - ; . - 21 - ;-;- . - 22 - ; . - 23 - , , !#$%&()*+,-./0!#$%&()*+,-./01 1- 4 - 567891 1&$%&$% 1D7AD7AAIyzyz . - 6 - 2D7xD7x . - 6 - 3ApolloGAHIJKLMGAHIJKLMNOPLLRQSTUVWXNOPLLRQSTUVWX . - 8 - 4_!_!2110 . - 9 - 5Apolloghgh . - 9 - 62020-2021m|m| .
11、- 10 - 72020AImm . - 10 - 8QQAI4Um4Um . - 10 - 9202112, . - 11 - 10AIAA . - 11 - 11D7D7“X+Ywxyzwxyz” . - 11 - 122031RobotaxiFHFH . - 12 - 13QabAHQabAH . - 13 - 142016-2030QEFab”QEFab” . - 13 - 15abab . - 13 - 162014-2019abA?abA? . - 14 - 172014-2019PabQWPabQW . - 14 - 182021ab/A?ab/A? . - 14 - 19201
12、8-2025EQ4UmH !#$%&”Q4UmH !#$%&”1USD=6.3RMB . - 15 - 202018m”()m”() . - 15 - 212020Q*+AAQ,W_W-4.*)/Q*+AAQ,W_W-4.*)/ . - 15 - 22D7D7APP MAU &+)0+)0 . - 16 - 23D7D7APP DAU &+)0+)0 . - 16 - 24213BAT123H”123H”&00 . - 16 - 25D7D7APP452452 & +)0+)0 . - 16 - 26D7D7-SW9888) 21Q4 A6A6 7878vs:9S:9S” . - 17 - 2
13、7 20Q1-21Q4/?45? . - 17 - 28 20Q1-21Q4/2019-2021D7A?D7A? . - 17 - 29 20Q1-21Q4/:?450:? . - 18 - 30 20Q1-21Q4/,“”?45,“”? . - 18 - 31 20Q1-21Q4/EBITDA? . - 19 - 32 20Q1-21Q4/2019-2021AAEBITDA? . - 19 - , , !#$%&()*+,-./0!#$%&()*+,-./01 1- 5 - 5
14、67891 133 20Q1-21Q4/Non-GAAP? . - 20 - 34 20Q1-21Q4/2019-2021D7D7Non-GAAP? . - 20 - 35 20Q1-21Q4/2019-2021D7;?D7;? . - 20 - 36 . - 21 - 37=)45=)45 . - 22 - 38 . - 22 - 394545FY2022-FY2024 . - 24 - , , !#$%&()*+,-./0!#$%&()*+,-./01 1- 6 - 567891 1()*+,-./()*+,-./ n D7?UABCD?UA
15、BCDE*FGAI45H45HD7IAJLQK:AHLLD7MWNOP;Q;RST; UOVWC_YZH XY 10 L D7Z AI L( AI ab*._ab*cdL efg*hi*.5jD7tk:lmYno*QpH n 45xqrLA+st45xqrLA+stAIyzHyzHuvLD7xwxAy; AI YZghn1; _abAy;_;Ay;kzAAyLN*D7X+,*uLD7All in AI*eD7_mpem_:n*yzL D7v AI F*6YZN B L B 3 AI L“” B 3* AI 2L_Ai0LD7_m.cdS2022 ab*|L 7efL abEFno*#UvL D
16、7abAcdH45* 45* AI45* k L D7+L -sH45* k L D7+L -sH , , !#$%&()*+,-./0!#$%&()*+,-./01 1- 8 - 567891 10)0)*+12345*+12345 1;D7;D7EFA*GAHIJKLMNOPLLgQRSTUVWEFA*GAHIJKLMNOPLLgQRSTUVWXX n To BGGApolloabYZLF0abYZLF0abHabH Apollo _ L 3x;R:E;E;kkvHRSLA*uL Apollo n*uLugkEF8L 2021 LD7 Apollo abPLU:kFh
17、H 3-5 L 100 hH:F_WnLAP0cd$D*8L2021 1-11 kF*” 12.7%L=UkFP0cdLuU 8-9 t*EFLv:H: Apollo ab,A*=7*LF*!A*cdH n D7FL#|D7ab*$kHD7FL#|D7ab*$kHD7%F&QkEF(A*)*“+,v-.L/ab*YZ0=IK:jI1L#|$kH2LFv3r4*qr5LD7F*PL68=*SH n FAL,v)ALGAW7JKL,FAL,v)ALGAW7JKL,abYZ*t89:*;|LRS=v|/GAW*abYZ*t89:*;EFLApollo vLv 30 ?k/ 3000AFL 300 2
18、3H 2;D;D77AIYZ_abAcdLefYZ_abAcdLefApolloghi6jklghi6jkl n D7LD7LAIA6BrL _YZuvL cd_abA6BrL _YZuvL cd_ab3ApolloGAHIJKLMNOPLLRQSTUVWXGAHIJKLMNOPLLRQSTUVWX !#898:& ;? ABCDEFG &01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 9 - 567891 1CD=EHCD=EH_A=FG2F0AHIH_;JK_;OPOL_ML/_ab4UNLcd Apollo abghLOcd
19、 AI YZLD7P|;D7m;DuerOS AI AstBLPQ AI Li6 AI jklH 4_!_!2110 5Apolloghgh !#0HIJK&KLMN&0123456 !#Apollo&0123456 3;D;D77_mAm_:nopWqrstuv_mAm_:nopWqrstuv n m|R7Lm|R7LIaaSmnmnSTUVL2021 hLIaaS HWXnmH 59.4%HLIaaS m,LPaaSmYmYYZA+JL tmcd*,HYZA+JL tmcd*,HBATHW|L CR4 Y 80% vE*4UmFL*_/QLaI BATHbc;de;D7;f*gLhiS*Y
20、Z6BLW|LCR4 Y 80%HD7 21 Kj7 8.2%H !#!$!%!&! &! !()*+,-./01234556789:;=:;89=, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 10 - 567891 1 n D7_mAm_:nopWqrstuvD7_mAm_:nopWqrstuv:2 AI YZmLimQ*klL:LmmYZ AI YZwL_YZLImILqmghL=I(N AI px;MnoghI? AI 2LpAqqruvI,WHr0FqYZstL IDC c*Q_muv892019 LQ AI 4UmLD7_mK:H
21、IDC a4Um0QJw;xn;_OP;(yI AI;NLP IMnogh 6 ?r0HQLD7_mv NLP FzfK:LQJwzfK:LxnSIzfK:H 72020AImm 8QQAI4Um4Um !#IDC&0123456 !#IDC&0123456 n tjkltjklD7vQK:L2021 12 # 85.5%LD74S*D7X+,*uHAI LnL:tD7vF*| aOPYZ; QYZ; xSI;RST* AI YZvD7*262020-2021m|m| !#OP-&-QRQ?ST&UVWX&01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1-
22、 11 - 567891 1HAI YZvD72xtD7vk*jklHD7_W(A*wL5j23|*L/v:?7D7*gH A.A.AI.BCDA(D7A*NILLabF*9L7u/0Huv*L# 2031 LabFWNI*)/ 30%LXH 2.8 H n Q_abDUgA*,LFQ_abDUgA*,LFAVPANPab4FAHab4FAHD7.L QabHS2 2019 *$% 23 2025 * 3994 L * CAGR 136.2%H _abYZ*;? ABABC C!&D!&DC C!E&D!E&DC CFGHIFJCK&CK$CLMNOC$EK%PQ
23、CR!QCLSFG=HIFJCPK!C&!KCTUVWXHXTJCK$CK$CYUZXVW4H4JC%KEC&!CA(VW4HI4JCR&!#$K%CP$P%RK%CV_a,_.b_cd_VWefC$QC#!QCghijkl_mnOC!QCE!QCghijVW4HI4JCC C&$E%KoCp4qrHsJCC CK#CMtuvHIsJCC CRPEKoC !#YA45&01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 13 - 567891 113QabAHQabAH 142016-2030QEFab”QEFab” !#898:&0
24、123456 !#Z*45&0123456 n abkzAL,:*AeIabkzAL,:*AeI=* VWXL+vab:H=* VWXL+vab:H8L:ab.cdLAA*cdL2H:NhL.ab|*2;|;aL2YZH+kfD*8L:ELq;4Lab:*L5jabYZ=I*_H n abv=?Habv=?H2014-2015LD7Nab)L #=!H 2015-2017L hiu?abA? 172014-2019PabQPabQWW !#stab&0123456 !#stab&0123456 2;_m_m n )LQmAhX*(:H)LQmAhX*(:H4549LQ4UmAH2 2015 *
25、$% 101 2021 *$% 1826 L 2019 2025*” 37.2%H 182021ab/A?ab/A? C C C CwxwxC CyzyzC Cyz|Xyz|XC CHklF_JCWC& IsC|CghijC$ IsCyzCWC&K& IsEK& IsC | |C(C“”! Az ! Isghij_CC CF5C Cs& IsC |CghijCWC4,*cdLAhmsL|;A,WLhm2BCDAAL”0LSLQm)1H 202018m”()m”() 212020Q*+AAQ,W_Q*+AAQ,W_W-4.*)/W-4.*)/ !#yzK&0123456 !#Z|&UVWX&01
26、23456 !Q&!Q!QE!Q#!Qo!Q$!QR!Q%!QP!Q+192018-2025EQ4UmHQ4UmH !#$%&”!#$%&”1USD=6.3RMB !#WX&898:&01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 16 - 567891 13; n 23L23E“23L23E“2018 1 -2021 9 LD7 APP ;23XnevL2021 9LMAU # 5.9 LDAU # 2.2 H0 2019u“vL MAU +)0 2019 1 * 17.4%“2021 9 * 8.0%L DAU 0 2019
27、1 * 19.0%“ 2021 9 * 2.4%H452 2020 4 JuvLnuN23E“*vHBCD.=qrQuestMobileLBCDYL+)0efL4+)0 2018 3 * 5.4%“# 2021 9 * 1.2%LBCD.=qrHde;bc;D7123=nD$L ”4v 90%IhL 0UiH (A23*=;utqr*vH 22D7D7APP MAU &+)0+)0 23D7D7APP DAU &+)0+)0 !# #QuestMobile&0123456 !# #QuestMobile&0123456 24213BAT123H”123H”&00 25D7D7APP452452
28、 & +)0+)0 !# #QuestMobile&0123456 !# #QuestMobile&0123456 9)9):3;18:3;? n 21Q4 457u 330.88 YoY +9.33%L QoQ +3.66% LQD7v;mA7u 259.78 YoY +12.41%LQoQ +5.34% L7u 73.89 YoY -0.93%LQoQ -2.64% H2021 LX 1244.93 YoY +16.27 LD7A 951.63 YoY +20.94% L 305.54 YoY -2.85% H 26D7D7-SW9888) 21Q4 A6A6 7878vs:9S:9S !
29、#898:&?7&0123456727 20Q1-21Q4/?45? !#898:&0123456728 20Q1-21Q4/2019-2021D7A?D7A? !#898:&01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 18 - 567891 1 3;,“”?,“”? n 21Q4 45uc“2” 22.33%YoY +3.60pctLQoQ +3.01pct L,#NiU$C“2” 19.50%(YoY +2.66pct, QoQ -3.44pct)L,2L%N;1#“2i9H2021 L45uc“2”
30、 20.03%YoY +1.81pct L$C“2” 19.86%(YoY +2.99pct)H 4;EBITDA? n EBITDA ? 21Q4 45 EBITDA 57.57 YoY -32.78%L QoQ -3.44% L QD7A EBITDA 62.10 YoY -34.09%LQoQ -11.21% H2021 L45 EBITDA 249.14 YoY -9.42% LQD7A EBITDA 276.82 YoY -12.55% H 29 20Q1-21Q4/:?450:? !#898:&0123456730 20Q1-21Q4/
31、45,“”,“”? !#898:&01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 19 - 567891 1 5;Non-GAAPNon-GAAP? n Non-GAAPNon-GAAP? 21Q4 45 Non-GAAP 43.07 YoY -38.95%L QoQ -8.52% L Non-GAAP 40.84 YoY -40.54%L QoQ -19.76% QLD7A* Non-GAAP 48.47 YoY -39.65%LQoQ -16.76% L Non-GAAP 46.25 YoY -23.38%LQoQ -21.0
32、1% H2021 L45 Non-GAAP 190.30YoY -12.44% LNon-GAAP 188.30 YoY -38.95% QLD7A* Non-GAAP 222.01YoY -15.80% LNon-GAAP 212.92 YoY +1.99% H 31 20Q1-21Q4/EBITDA? !#898:&0123456732 20Q1-21Q4/2019-2021AAEBITDA? !#898:&01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 20 - 567891 1 6;,0,0 n
33、D7D7APP*7;23*7;?ABCDEF?ABCDEF 33 20Q1-21Q4/Non-GAAP? !#898:&0123456734 20Q1-21Q4/2019-2021D7D7Non-GAAP? !#898:&0123456735 20Q1-21Q4/2019-2021D7;?D7;? !#898:&01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 21 - 567891 1D7vA.#19A*&LemH”*_LD7(LA*e*D7*$kAL9WLAcd*:;SL36 1 1 1 1.$%.$%
34、1 11 1 1 1(xC!C!&C! C!E C!# C(xCR%$K%CPo&K$C&!KRC&$KEC$!K!CCCCCHxJC$K%CR#K#C%!#K!C%#&K%C%$%KRCCC&K!QC%KEQC#KRQCEKQCCCCCCP&KRC&o&K!CE#KoCEE$KoC#%KPCCC C$#K$QCooKEQC#EKoQC#EKoQCCCCCCEKEC#KPC$KEC%#K!C&!%K#CCC CEEK!QC#oK!QCEoK!QCPK!QCCPRK!CE!$K!CE&%KCERK%CEERK$CCC CEK!QC#K!QCEK!QCEK!QCC&EKC&KRC&EK&C&E
35、KRCKECCC CEKoQCEKoQC#KoQC#KoQCC&!R!K$RCKPEC!oK%$C&oR$K#&C&R%EKE!CCC C&$KEQC&KPQC&K&QC&EK&QC !#898:&01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 22 - 567891 1E0L02 P/S L 2022 A*. 62.3 LA 2022 1X PSL (0:A 62.3 H 5AWL?L102 P/S L 2022 A*. 318.2 L2ABC=)45L *-#*L A 2022 0.8X PSL(0:A 254.6
36、 H6(*-#D7(wxDI7mYL02D 3 7 *-EL I7mY 51 *EL D70Ie 11.5% 100%L2L45*EEL1 10%*5FL 390.9 $%HSOTP Gz?45(*H+L0&0123456738 7 77 7q qrqqrqq 7 7“s”“s”7 7q qrqqrqq 7 7l77,rr7qr r7l77r7 r7?ybl7,+7qrr &- ,+ - qrqq )77,+7l77,r7q7x77r7q+77“7r+7 r 777 77r+7“s”77 777 !#01234567, , !#$%&()*+,-./0!#$%&()*+,-./01 1- 23 - 567891 1n L45M*cdA6*P0L45 2022-2024* 1405.86/1576.41/1783.30 LN9O112.66/146.43/180.30L (PQ(4.05/5.26/6.48H SOTP LD7 2022 Ca34334.6 LN.RH Q)Q)RSTURSTU n 1 A v*A6=#ST19AU*&H 2 QBCDA*VWfMleP5XLkVvY5BCDAH 3A*Sk*ALRobotaxiFA 2L|*ZA7*PL .*SL/&D7*ngH 4qri_mA*qrLg*qr9*SH 5u852*k*H