Valuation NetEase, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:28:09 2026-05-12 EDT			5-day change	1st Jan Change
22.04 ^USD	+3.11%		-.--%	-26.69%

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

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEXON CO., LTD.	15.24x	1.9x	6.31x	2.67%	10.83B
KRAFTON, INC.	10x	1.76x	5.13x	0.96%	6.68B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.34x	2.09x	9.66x	6.59%	5.72B
SQUARE ENIX HOLDINGS CO., LTD.	29.89x	2.19x	10.76x	1.66%	5.52B
PERFECT WORLD CO., LTD.	15.44x	2.55x	10.83x	6.52%	3.87B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	12.24x	2.85x	7.12x	6.23%	3.47B
NC CORPORATION	11.72x	1.38x	6.23x	0.5%	3.29B
KOEI TECMO HOLDINGS CO., LTD.	12.31x	5.01x	12.44x	3.92%	3.08B
XD INC.	11.6x	2.31x	7.06x	0.77%	3.08B
Average	14.53x	2.45x	8.39x	3.31%	5.06B
Weighted average by Cap.	14.97x	2.27x	8.00x	3.19%