Autohome Inc. ATHM
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS0.42
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $922.6M | $964.4M | $1.01B | $1.01B | $1.14B | $1.33B | $1.21B | $1.05B | $954.5M | $858.7M |
| Cost of revenue | $255.1M | $203.2M | $198.9M | $179.1M | $164.4M | $147.3M | $137.9M | $119.3M | $208.8M | $344.7M |
| Gross profit | $667.5M | $761.2M | $813.0M | $827.2M | $971.2M | $1.18B | $1.07B | $932.7M | $745.7M | $514.0M |
| R&D | $152.1M | $180.6M | $189.9M | $205.5M | $219.4M | $209.1M | $185.4M | $165.1M | $135.1M | $82.3M |
| SG&A | $72.1M | $73.3M | $75.8M | $72.8M | $85.3M | $58.5M | $45.7M | $45.8M | $43.3M | $44.2M |
| Total operating expenses | $586.4M | $663.3M | $690.0M | $693.9M | $737.8M | $765.1M | $675.5M | $565.1M | — | — |
| Operating income | $110.0M | $137.5M | $160.2M | $180.9M | $279.6M | $482.5M | $464.8M | $417.3M | $314.0M | $166.1M |
| Pre-tax income | $219.1M | $231.0M | $281.4M | $255.6M | $341.6M | $562.2M | $531.6M | $471.4M | $347.6M | $179.9M |
| Income tax | $20.3M | $8.6M | $10.2M | $9.0M | $5.3M | $40.0M | $71.9M | $55.0M | $41.0M | $4.7M |
| Net income | $206.3M | $230.3M | $272.6M | $269.0M | $352.9M | $521.9M | $459.6M | $417.6M | $307.6M | $176.9M |
| EPS, basic | 0.42 | 0.46 | 0.54 | 0.52 | 0.67 | 1.09 | 3.88 | 3.55 | 2.64 | 1.55 |
| EPS, diluted | 0.42 | 0.46 | 0.54 | 0.52 | 0.67 | 1.09 | 3.85 | 3.50 | 2.61 | 1.52 |
| Shares, diluted (wtd. avg.) | $472.1M | $486.6M | $491.3M | $499.7M | $500.5M | $479.7M | $478.1M | $476.9M | $118.1M | $116.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $311.1M | $255.6M | $702.6M | $396.6M | $628.0M | $277.6M | $305.5M | $31.2M | $132.6M | $506.3M |
| Short-term investments | $2.44B | $2.96B | $2.61B | $2.80B | $2.59B | $1.97B | $1.55B | $1.43B | $1.11B | $350.0M |
| Receivables | $217.6M | $186.2M | $207.4M | $279.5M | $335.7M | $478.8M | $464.2M | $406.6M | $291.1M | $173.7M |
| Inventory | — | — | — | — | — | — | — | — | $0 | $13.8M |
| Total current assets | $3.03B | $3.45B | $3.60B | $3.54B | $3.66B | $2.81B | $2.35B | $1.91B | $1.58B | $1.08B |
| Property, plant and equipment | $27.3M | $28.0M | $28.3M | $37.0M | $59.9M | $62.8M | $40.5M | $24.8M | $20.0M | $19.4M |
| Goodwill | $563.7M | $540.0M | $555.2M | $571.5M | $638.9M | $624.0M | $216.1M | $218.8M | $231.2M | $216.7M |
| Other intangibles | $7.7M | $17.5M | $28.5M | $40.4M | $56.1M | $67.5M | $4.0M | $5.7M | $7.8M | $4.3M |
| Total assets | $4.05B | $4.14B | $4.34B | $4.31B | $4.48B | $3.64B | $2.75B | $2.29B | $1.89B | $1.35B |
| Accounts payable | $313.5M | $401.7M | $413.0M | $367.9M | $320.8M | $395.1M | $347.2M | $354.9M | $255.0M | $165.9M |
| Total current liabilities | $505.3M | $620.6M | $714.8M | $588.5M | $625.5M | $641.5M | $569.7M | $605.7M | $597.8M | $366.4M |
| Total liabilities | $573.9M | $687.9M | $797.5M | $670.9M | $720.5M | $754.3M | $653.6M | $675.6M | $670.1M | $438.0M |
| Retained earnings | $2.38B | $2.29B | $2.34B | $2.35B | $2.34B | $2.06B | $1.54B | $1.09B | $711.2M | $464.0M |
| Total equity | $3.29B | $3.28B | $3.37B | $3.46B | $3.57B | $2.70B | $2.10B | $1.62B | $1.22B | $916.1M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $127.2M | $188.1M | $345.3M | $371.9M | $553.0M | $509.7M | $415.0M | $452.5M | $380.1M | $234.2M |
| Depreciation and amortisation | $15.8M | $16.9M | $23.6M | $32.8M | $35.4M | $24.2M | $15.4M | $13.1M | $12.6M | $9.4M |
| Stock-based compensation | $31.3M | $26.3M | $27.5M | $24.5M | $32.3M | $32.4M | $29.3M | $29.4M | $27.3M | $28.1M |
| Capital expenditure | $16.9M | $19.2M | $11.1M | $16.9M | $34.3M | $40.4M | $29.3M | $16.6M | $13.3M | $12.8M |
| Investing cash flow | $307.7M | -$418.1M | $140.9M | -$450.8M | -$598.3M | -$457.5M | -$167.8M | -$480.1M | -$755.2M | -$74.2M |
| Financing cash flow | -$362.2M | -$233.1M | -$158.4M | -$165.3M | $454.8M | -$83.8M | $9.9M | -$79.1M | $9.4M | $4.0M |
| Dividends paid | $211.8M | $202.9M | $69.2M | $61.1M | $105.7M | $99.8M | — | $86.7M | — | — |
| Buybacks | $150.4M | $30.6M | $89.3M | $104.3M | $4.9M | — | — | — | — | $0 |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-155932.
Others in SIC 7374
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| ADP | AUTOMATIC DATA PROCESSING INC | $110.29B | 25.4x | 6.7% |
| WDAY | Workday, Inc. | $48.00B | 75.6x | 13.1% |
| RDDT | Reddit, Inc. | $29.71B | 59.0x | 69.4% |
| VRSK | Verisk Analytics, Inc. | $24.34B | 28.7x | 6.6% |
| TOST | Toast, Inc. | $19.62B | 60.6x | 24.1% |
| APLD | Applied Digital Corp. | $7.69B | — | 167.5% |
| HNGE | Hinge Health, Inc. | $7.29B | — | 50.6% |
| RNG | RingCentral, Inc. | $6.17B | 152.9x | 4.8% |