|
Market Closed -
NYSE
16:00:02 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 18.75 USD | +3.25% |
|
+6.84% | +86.01% |
| 08-20 | NetEase's Quarterly Profit Slumps as Investment Hit Mars Gaming Gains | MT |
| 08-20 | Youdao, Inc., Q2 2026 Earnings Call, Aug 20, 2026 |
Company Valuation: Youdao, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,987 | 4,674 | 3,470 | 6,456 | 8,430 | 15,126 | - | - |
| Change | - | -53.2% | -25.76% | 86.02% | 30.58% | 79.43% | - | - |
| Enterprise Value (EV) 1 | 10,293 | 5,059 | 4,452 | 6,731 | 9,495 | 15,595 | 14,800 | 14,282 |
| Change | - | -50.85% | -12% | 51.21% | 41.05% | 64.25% | -5.1% | -3.5% |
| P/E | -9.69x | -6.31x | -6.17x | 77.2x | 78.3x | 78.6x | 49.1x | 34.2x |
| PBR | -12x | -2.99x | -1.55x | -2.98x | -4.28x | -8.74x | -11.2x | -21x |
| PEG | - | 0.2x | 0.3x | -1x | 2.7x | 1x | 0.8x | 0.8x |
| Capitalization / Revenue | 2.49x | 0.93x | 0.64x | 1.15x | 1.43x | 2.35x | 2.06x | 1.84x |
| EV / Revenue | 2.56x | 1.01x | 0.83x | 1.2x | 1.61x | 2.42x | 2.02x | 1.73x |
| EV / EBITDA | -13.3x | -7.77x | -11x | 33.6x | 34x | 36.1x | 26.2x | 20.7x |
| EV / EBIT | -12.8x | -7.29x | -10.2x | 39.3x | 37.1x | 45x | 31.8x | 22.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -8.18 | -5.88 | -4.53 | 0.7 | 0.9 | 1.595 | 2.556 | 3.669 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,016 | 5,013 | 5,389 | 5,626 | 5,909 | 6,441 | 7,334 | 8,234 |
| EBITDA 1 | -774.2 | -651.5 | -405.9 | 200.4 | 279.4 | 431.5 | 565.3 | 689.1 |
| EBIT 1 | -804.3 | -693.7 | -435.5 | 171.4 | 256 | 346.8 | 466 | 642.9 |
| Net income 1 | -995.7 | -727 | -549.9 | 82.21 | 107.3 | 193.7 | 310.5 | 447.2 |
| Net Debt 1 | 306.2 | 384.3 | 981.3 | 275.6 | 1,065 | 468.6 | -326.6 | -844.2 |
| Reference price 2 | 79.28 | 37.11 | 27.94 | 54.01 | 70.50 | 125.39 | 125.39 | 125.39 |
| Nbr of stocks (in thousands) | 125,969 | 125,969 | 124,214 | 119,519 | 119,569 | 120,635 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/29/24 | 2/20/25 | 2/11/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 76.2x | 2.35x | 35.06x | -.--% | 2.19B | |
| 14.88x | 1.61x | 7.4x | 3.83% | 28.78B | |
| 9.85x | 1.05x | 5.96x | 4.11% | 22.1B | |
| 13.06x | 5.73x | 10.12x | 6.54% | 11.14B | |
| 126.45x | 0.51x | 85.03x | - | 6.36B | |
| 11.95x | 0.82x | 5.16x | -.--% | 6.31B | |
| 17.13x | 1.42x | 4.4x | 2.73% | 6.19B | |
| 18.27x | 0.76x | 4.59x | 3.59% | 5.94B | |
| -57.82x | 1.86x | 7.83x | 0% | 5.49B | |
| 15.58x | 0.53x | 5.32x | 1.54% | 4.24B | |
| Average | 24.55x | 1.66x | 17.09x | 2.48% | 9.87B | |
| Weighted average by Cap. | 18.25x | 1.75x | 12.44x | 3.45% |
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
- DAO Stock
- Valuation Youdao, Inc.
Select your edition
All financial news and data tailored to specific country editions
