DiDi Global Inc. (DIDI) Annual Margin Report - Discounting Cash Flows
DIDI
DiDi Global Inc.
DIDI (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 28
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 21,811 18,085 27,357 21,714 22,227 19,671
Revenue Growth Rate 0.698% -33.89% 25.99% -2.31% 13%
Cost of Revenue 19,813 16,456 24,687 19,276 20,056 18,588
Gross Profit 1,998 1,629 2,670 2,438 2,171 1,083
Gross Margin 9.05% 9.01% 9.76% 11.23% 9.77% 5.5%
Operating Income -3,240 -3,432 -7,696 -2,112 -1,151 -1,809
Operating Margin -14.24% -18.98% -28.13% -9.73% -5.18% -9.2%
Net Income -3,312 -3,609 -7,764 -1,611 -1,397 -2,178
Net Margin -14.62% -19.96% -28.38% -7.42% -6.29% -11.07%

Monetary values in USD

amounts except #

Average LTM
Jan 28
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 21,811 18,085 27,357 21,714 22,227 19,671
Cash From Operating Activities Margin -4.51% -9.73% -7.72% 0.803% 0.933% -6.82%
Cash From Operating Activities -966.2 -1,760 -2,111 174.3 207.5 -1,342
Free Cash Flow Margin -7.62% -11.9% -11.53% -3.29% -0.522% -10.87%
Free Cash Flow -1,655 -2,152 -3,153 -714.1 -116 -2,139
Depreciation and Amortization Margin 2.62% 1.24% 3.48% 3.72% 2.59% 2.06%
Depreciation and Amortization 592.8 224.6 951.4 807.2 576.1 404.9
Capital Expenditure Margin -3.12% -2.17% -3.81% -4.09% -1.46% -4.05%
Capital Expenditure -688.6 -392.1 -1,042 -888.4 -323.5 -797.3
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program