Valuation NetEase, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:04:24 2026-07-07 EDT			5-day change	1st Jan Change
114.00 ^EUR	0.00%		+0.88%	-5.00%

06-30	Netease Insider Sold Shares Worth $1,283,000, According to a Recent SEC Filing	MT
06-26	NetEase to Adopt Dual Primary Listing in Hong Kong From June 30	MT

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	569,571	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-6.77%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	391,229	363,161	335,071
Change	-	-28.15%	17.89%	0.37%	60.55%	-18.07%	-7.17%	-7.73%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	14.2x	12.9x	11.7x
PBR	4.48x	3.16x	3.3x	3x	3.83x	3.07x	2.69x	2.4x
PEG	-	0.7x	0.3x	9.18x	1.3x	0.7x	1.2x	1.17x
Capitalization / Revenue	4.76x	3.26x	3.86x	3.91x	5.42x	4.71x	4.36x	4.05x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.23x	2.78x	2.38x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.41x	7.27x	6.13x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.93x	7.64x	6.43x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.61x	8x	6.05x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	11.6%	12.5%	16.5%
Dividend per Share ²	1.481	1.916	3.688	3.751	4.113	4.4	5.249	5.903
Rate of return	1.15%	1.89%	2.89%	2.88%	2.13%	2.47%	2.95%	3.32%
EPS ²	5.01	6.17	9.05	9.19	10.48	12.48	13.77	15.15
Distribution rate	29.6%	31.1%	40.8%	40.8%	39.2%	35.3%	38.1%	39%
Net sales ¹	87,606	96,496	103,468	105,295	112,626	121,016	130,605	140,650
EBITDA ¹	19,693	22,487	30,764	32,002	38,082	46,543	49,974	54,672
EBIT ¹	16,417	19,629	27,709	29,584	35,835	43,834	47,563	52,141
Net income ¹	16,857	20,338	29,417	29,698	33,760	39,573	43,287	46,980
Net Debt ¹	-67,502	-62,758	-102,617	-114,592	-133,423	-178,342	-206,410	-234,500
Reference price ²	128.31	101.28	127.62	130.05	192.85	177.79	177.79	177.79
Nbr of stocks (in thousands)	3,252,359	3,101,359	3,125,972	3,167,959	3,167,959	3,203,577	-	-
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.	16.21x	2.03x	6.98x	2.6%	11.15B
KRAFTON, INC.	10.21x	1.77x	5.16x	0.96%	6.71B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.26x	2.26x	10.44x	6.13%	6.13B
SQUARE ENIX HOLDINGS CO., LTD.	25.05x	2.14x	10.73x	1.82%	5.68B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.51x	3.22x	8.05x	5.64%	3.82B
PERFECT WORLD CO., LTD.	13.45x	2.18x	9.28x	7.42%	3.39B
KOEI TECMO HOLDINGS CO., LTD.	14.82x	4.82x	11.97x	3.56%	3.26B
NC CORPORATION	11.39x	1.27x	5.75x	0.52%	3.2B
XD INC.	10.88x	2.12x	6.47x	0.82%	2.89B
Average	14.31x	2.42x	8.31x	3.28%	5.13B
Weighted average by Cap.	14.84x	2.30x	8.13x	3.15%