Valuation NetEase, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 15:41:19 2026-06-29 EDT			5-day change	1st Jan Change
66.55 ^BRL	+7.17%		+7.27%	-13.68%

06-26	NetEase to Adopt Dual Primary Listing in Hong Kong From June 30	MT
06-03	DeepSeek Poised to Raise $7.39 billion From First Funding Round	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	553,681	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-9.37%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	375,338	347,271	319,181
Change	-	-28.15%	17.89%	0.37%	60.55%	-21.4%	-7.48%	-8.09%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	13.9x	12.6x	11.4x
PBR	4.48x	3.16x	3.3x	3x	3.83x	2.98x	2.62x	2.33x
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	4.58x	4.24x	3.95x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.1x	2.66x	2.28x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.06x	6.95x	5.84x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.56x	7.3x	6.12x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.26x	7.65x	5.76x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	12.1%	13.1%	17.4%
Dividend per Share ²	1.481	1.916	3.688	3.751	4.113	4.18	5.131	5.903
Rate of return	1.15%	1.89%	2.89%	2.88%	2.13%	2.42%	2.97%	3.42%
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%	33.7%	37.5%	39%
Net sales ¹	87,606	96,496	103,468	105,295	112,626	120,899	130,458	140,259
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	39,505	43,266	47,126
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	172.83	172.83	172.83
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEXON CO., LTD.	15.02x	1.8x	6.18x	2.81%	10.46B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.9x	2.2x	10.14x	6.3%	5.95B
KRAFTON, INC.	8.87x	1.49x	4.35x	1.1%	5.83B
SQUARE ENIX HOLDINGS CO., LTD.	28.55x	2.06x	10.1x	1.74%	5.23B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.12x	3.11x	7.77x	5.81%	3.7B
PERFECT WORLD CO., LTD.	13.38x	2.17x	9.23x	7.46%	3.36B
KOEI TECMO HOLDINGS CO., LTD.	14.09x	4.44x	10.8x	3.74%	3.12B
NC CORPORATION	10.6x	1.21x	5.36x	0.56%	3.01B
XD INC.	9.99x	1.88x	5.73x	0.9%	2.65B
Average	14.06x	2.26x	7.74x	3.38%	4.81B
Weighted average by Cap.	14.56x	2.14x	7.57x	3.34%