ZYBERNO
Stock Report
Updated Aug 29, 2026

Bilibili Inc. (BILI)

Technology • NASDAQ

$16.60
Bilibili Inc. is a Chinese online entertainment platform company headquartered in Shanghai, China, that was originally focused on anime, comics, and games (ACG) content but has expanded into a broader video community platform. The company's mobile and web platforms host user-generated videos, live streams, and professional media content, with a highly engaged young user base known for interactive danmaku comments that overlay on videos.

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
31.0/100
WEAK BUSINESS
Bilibili Inc. (BILI) scores 31/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
Margin of Safety unavailable — insufficient data for the owner-earnings DCF.
Is the market underestimating or overestimating what this business is capable of going forward?
-26.8%
Market Overestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):GOOD (0.33x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):POOR (8.6%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

Bilibili Inc. (BILI) stock report — Zyberno Score 31/100 (WEAK BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, Bilibili Inc. (BILI) shows a Brina Gap of -26.8%, which weakens the case: based on the company's ROIC (8.6%) and reinvestment rate (-125.7%), the business can fundamentally grow at -10.8% — but the current enterprise value implies the market expects 15.9%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:16.60
Market Cap:$5.36B

Valuation Multiples (2)

P/B Ratio:2.41x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$4.54B
Ev Ebitda Ratio:19.78x
Pfcf Ratio:5.65x

Price Action & Momentum (3)

Momentum Percentile:22 / 100
% of 52-Week High:45.6%
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:-125.7%
Fundamental Growth Rate (g):-10.8%
Market-Implied Growth Rate:15.9%

Margin Analysis (1)

Ebitda Margin:5.3%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.36x
Quick Ratio:1.34x
Cash Ratio:0.60x

Leverage Analysis (3)

Debt To Equity Ttm:0.33x
Debt-to-Equity Ratio:0.33x
Debt To Ebitda:4.01x

Coverage Ratios (2)

Interest Coverage Ratio:7.47x
Times Interest Earned:7.47

Capital Structure (4)

Working Capital:1,032,884,000.00
Cash And Cash Equivalents:1,742,223,000.00
Long Term Debt:$682.94M
Net Debt:-$822.46M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$4.34B
Cost Of Revenue Ttm:$2.75B

Profitability Breakdown (2)

$1.59B$160.80M

Bottom Line Performance (3)

$170.67M
Income Before Tax:-$79.86M
Ebitda Ttm:229,570,000.00

Operating Expenses (5)

Operating Expenses:1,428,502,000.00
R And D Expense:505,282,000.00
Sga Expense:294,872,000.00
Income Tax Expense:$2.45M
Interest Expense:21,532,000.00

Expense Ratios (3)

R And D To Revenue Percentage:11.6%
Sga To Revenue Percentage:6.8%
Ebitda Margin:5.3%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$5.89B
Current Assets:$3.94B
Ppe Net:610,602,177.61
Goodwill:402,987,000.00
Intangible Assets:$444.67M

Liability Structure (4)

Total Liabilities:3,663,497,000.00
Current Liabilities:2,906,725,000.00
Long Term Debt:$682.94M
Short Term Debt:$236.82M

Equity & Capital (3)

Equity:$2.22B
Retained Earnings:$0.00
Common Stock:417,403,585.24

Working Capital Items (3)

Accounts Receivable:181,353,000.00
Inventory:31,478,699.52
Accounts Payable:786,120,000.00

Special Items (2)

Contract Liabilities:666,638,000.00
Stock Based Compensation:167,384,000.00
C. Cash Flow Analysis

Operating Activities (2)

$1.02B$948.69M

Investment Activities (1)

Investing Cash Flow:-$1.34B

Financing Activities (3)

Financing Cash Flow:$584.47M
Dividends Paid Ttm:0.00
Stock Repurchase:117,645,000.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$385.95M
Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:68,775,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$0.53

Revenue & Cash Per Share (2)

Sales Per Share Ttm:13.43
Operating Cash Flow Per Share:$3.16

Book Value & Capital (2)

Book Value Per Share:$6.88
Cash Per Share:5.39

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.74x
Working Capital Turnover Ttm:4.20x

Receivables Management (2)

Receivables Turnover Ttm:23.93x
Days Sales Outstanding Ttm:15.25

Inventory Management (2)

Inventory Turnover Ttm:87.37x
Days Inventory Outstanding Ttm:4.18

Payables & Cash Cycle (2)

Days Payable Outstanding:104.33
Cash Conversion Cycle:-84.89
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:60.00
Quality Score:85.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-125.7%
Fundamental Growth Rate (g):-10.8%
Market-Implied Growth Rate:15.9%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:BILI
Company Name:Bilibili Inc.
Sector:Technology
Industry:Data Services
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:medium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:323.16M
Shares Outstanding Basic:323.16M
Shares Outstanding Diluted:323.16M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-29 20:25:41 UTC
Data Timestamp:2026-08-29T20:25:41.919940
Scroll to Top