|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 112.50 HKD | 0.00% |
|
-6.33% | -39.52% |
| 05-21 | NetEase's Q1 Profit Rises on Higher Games Revenue | MT |
| 05-21 | NetEase Cloud Music's Revenue Climbs 6.6% in Q1 | MT |
Company Valuation: NetEase Cloud Music Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,573 | 14,527 | 17,458 | 23,222 | 36,362 | 20,458 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -43.74% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 5,761 | 3,416 | 1,291 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -76.22% | -40.7% | -62.22% |
| P/E Ratio | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 10.2x | 9.15x | 8.4x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.35x | 1.19x | 1.05x |
| PEG | - | 0.7x | -0x | 0x | 0.2x | -0.4x | 0.8x | 0.94x |
| Capitalization / Revenue | 3.8x | 1.62x | 2.22x | 2.92x | 4.69x | 2.43x | 2.22x | 2.07x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.68x | 0.37x | 0.13x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 3.02x | 1.54x | 0.53x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 3.2x | 1.59x | 0.54x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 2.16x | 1.45x | 0.51x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 46.2% | 68.8% | 197% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.113 | 2.3 |
| Rate of return | - | - | - | - | - | - | 1.14% | 2.36% |
| EPS 2 | -15.92 | -1.06 | 3.47 | 7.4 | 12.87 | 9.51 | 10.63 | 11.58 |
| Distribution rate | - | - | - | - | - | - | 10.5% | 19.9% |
| Net sales 1 | 6,998 | 8,992 | 7,867 | 7,950 | 7,759 | 8,418 | 9,196 | 9,864 |
| EBITDA 1 | -1,332 | -362 | 346.7 | 1,186 | 1,633 | 1,904 | 2,215 | 2,421 |
| EBIT 1 | -1,347 | -384.5 | 330.2 | 1,171 | 1,622 | 1,802 | 2,149 | 2,385 |
| Net income 1 | -2,056 | -221.5 | 734.2 | 1,562 | 2,748 | 2,004 | 2,277 | 2,502 |
| Net Debt 1 | - | -9,063 | -9,450 | -10,144 | -12,137 | -14,697 | -17,042 | -19,167 |
| Reference price 2 | 127.90 | 68.55 | 81.47 | 107.31 | 167.14 | 97.27 | 97.27 | 97.27 |
| Nbr of stocks (in thousands) | 207,757 | 211,906 | 214,289 | 216,391 | 217,549 | 210,330 | - | - |
| Announcement Date | 3/24/22 | 2/23/23 | 2/29/24 | 2/20/25 | 2/11/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.23x | 0.68x | 3.02x | -.--% | 3.02B | |
| 20.66x | 2.63x | 12.24x | 3.14% | 37.58B | |
| 45.05x | 1.85x | 18.57x | 0.37% | 5.8B | |
| 13.38x | 1.46x | 6.71x | 1.42% | 1.13B | |
| 11.74x | 0.82x | 4.01x | 2.25% | 1.1B | |
| 9.31x | - | - | - | 146M | |
| -4.26x | - | - | - | 84.6M | |
| 8.2x | -0.01x | -0.1x | - | 55.53M | |
| Average | 14.29x | 1.24x | 7.41x | 1.44% | 6.11B | |
| Weighted average by Cap. | 22.44x | 2.34x | 12.09x | 2.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9899 Stock
- Valuation NetEase Cloud Music Inc.
Select your edition
All financial news and data tailored to specific country editions
