|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 197.80 HKD | +1.75% |
|
+1.44% | -7.83% |
| 06-03 | DeepSeek Poised to Raise $7.39 billion From First Funding Round | MT |
| 06-03 | DeepSeek slated to raise $7 billion in maiden funding round, sources say | RE |
Company Valuation: NetEase, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 417,313 | 314,113 | 398,949 | 412,006 | 610,925 | 545,649 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -10.68% | - | - |
| Enterprise Value (EV) 1 | 349,811 | 251,355 | 296,333 | 297,415 | 477,502 | 368,873 | 341,129 | 313,478 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -22.75% | -7.52% | -8.11% |
| P/E Ratio | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 13.8x | 12.5x | 11.3x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 2.94x | 2.58x | 2.31x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 0.8x | 1.2x | 1.1x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.51x | 4.18x | 3.89x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 3.05x | 2.61x | 2.23x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 7.93x | 6.83x | 5.73x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 8.42x | 7.21x | 6.01x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 8.12x | 7.51x | 5.66x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 12.3% | 13.3% | 17.7% |
| Dividend per Share 2 | 1.481 | 1.916 | 3.688 | 3.751 | 4.113 | 4.11 | 4.917 | 5.881 |
| Rate of return | 1.15% | 1.89% | 2.89% | 2.88% | 2.13% | 2.4% | 2.88% | 3.44% |
| EPS 2 | 5.01 | 6.17 | 9.05 | 9.19 | 10.48 | 12.41 | 13.69 | 15.15 |
| Distribution rate | 29.6% | 31.1% | 40.8% | 40.8% | 39.2% | 33.1% | 35.9% | 38.8% |
| Net sales 1 | 87,606 | 96,496 | 103,468 | 105,295 | 112,626 | 120,934 | 130,498 | 140,259 |
| EBITDA 1 | 19,693 | 22,487 | 30,764 | 32,002 | 38,082 | 46,543 | 49,975 | 54,673 |
| EBIT 1 | 16,417 | 19,629 | 27,709 | 29,584 | 35,835 | 43,834 | 47,339 | 52,141 |
| Net income 1 | 16,857 | 20,338 | 29,417 | 29,698 | 33,760 | 39,466 | 43,182 | 47,126 |
| Net Debt 1 | -67,502 | -62,758 | -102,617 | -114,592 | -133,423 | -176,776 | -204,520 | -232,171 |
| Reference price 2 | 128.31 | 101.28 | 127.62 | 130.05 | 192.85 | 171.02 | 171.02 | 171.02 |
| Nbr of stocks (in thousands) | 3,252,359 | 3,101,359 | 3,125,972 | 3,167,959 | 3,167,959 | 3,190,641 | - | - |
| Announcement Date | 2/24/22 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.55x | 2.97x | 7.72x | 2.45% | 79.15B | |
| 15.32x | 1.91x | 6.36x | 2.66% | 10.89B | |
| 9.96x | 1.75x | 5.11x | 0.97% | 6.69B | |
| 12.73x | 2.17x | 9.99x | 6.39% | 5.9B | |
| 30.2x | 2.22x | 10.91x | 1.64% | 5.57B | |
| 16.3x | 2.71x | 11.54x | 6.18% | 4.08B | |
| 12.17x | 2.83x | 7.07x | 6.26% | 3.45B | |
| 11.58x | 1.36x | 6.12x | 0.51% | 3.28B | |
| 12.38x | 5.04x | 12.52x | 3.89% | 3.1B | |
| 11.29x | 2.23x | 6.81x | 0.79% | 3B | |
| Average | 14.55x | 2.52x | 8.42x | 3.17% | 12.51B | |
| Weighted average by Cap. | 14.13x | 2.72x | 7.87x | 2.71% |
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
- 9999 Stock
- Valuation NetEase, Inc.
Select your edition
All financial news and data tailored to specific country editions
