Valuation NetEase Cloud Music Inc.

Stocks

Delayed Hong Kong S.E. Other stock markets 09:29:59 18/06/2026 am IST			5-day change	1st Jan Change
109.70 ^HKD	-2.49%		-2.49%	-41.02%

21/05	NetEase's Q1 Profit Rises on Higher Games Revenue	MT
21/05	NetEase Cloud Music's Revenue Climbs 6.6% in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,573	14,527	17,458	23,222	36,362	20,409	-	-
Change	-	-45.33%	20.17%	33.02%	56.59%	-43.87%	-	-
Enterprise Value (EV) ¹	26,573	5,464	8,008	13,078	24,225	5,096	3,367	1,242
Change	-	-79.44%	46.56%	63.31%	85.24%	-78.96%	-33.93%	-63.13%
P/E	-8.03x	-64.7x	23.5x	14.5x	13x	9.93x	9.12x	8.38x
PBR	3.6x	1.83x	2.07x	2.23x	2.74x	1.36x	1.19x	1.05x
PEG	-	0.7x	-0x	0x	0.2x	-0.4x	1.04x	0.94x
Capitalization / Revenue	3.8x	1.62x	2.22x	2.92x	4.69x	2.41x	2.22x	2.07x
EV / Revenue	3.8x	0.61x	1.02x	1.64x	3.12x	0.6x	0.37x	0.13x
EV / EBITDA	-20x	-15.1x	23.1x	11x	14.8x	2.7x	1.52x	0.51x
EV / EBIT	-19.7x	-14.2x	24.3x	11.2x	14.9x	2.72x	1.57x	0.52x
EV / FCF	-	3.01x	43.6x	7.38x	15.1x	1.91x	1.43x	0.49x
FCF Yield	-	33.3%	2.29%	13.5%	6.63%	52.2%	69.8%	205%
Dividend per Share ²	-	-	-	-	-	-	1.113	3.45
Rate of return	-	-	-	-	-	-	1.15%	3.56%
EPS ²	-15.92	-1.06	3.47	7.4	12.87	9.773	10.63	11.58
Distribution rate	-	-	-	-	-	-	10.5%	29.8%
Net sales ¹	6,998	8,992	7,867	7,950	7,759	8,459	9,196	9,864
EBITDA ¹	-1,332	-362	346.7	1,186	1,633	1,887	2,215	2,421
EBIT ¹	-1,347	-384.5	330.2	1,171	1,622	1,872	2,149	2,385
Net income ¹	-2,056	-221.5	734.2	1,562	2,748	2,068	2,277	2,502
Net Debt ¹	-	-9,063	-9,450	-10,144	-12,137	-15,312	-17,042	-19,167
Reference price ²	127.90	68.55	81.47	107.31	167.14	97.03	97.03	97.03
Nbr of stocks (in thousands)	2,07,757	2,11,906	2,14,289	2,16,391	2,17,549	2,10,330	-	-
Announcement Date	24/03/22	23/02/23	29/02/24	20/02/25	11/02/26	-	-	-

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.($)
NETEASE CLOUD MUSIC INC.	9.87x	0.47x	2.22x	-.--%	302Cr
UNIVERSAL MUSIC GROUP N.V.	21.14x	2.66x	12.38x	3.08%	3.96TCr
HYBE CO., LTD.	40.29x	2.02x	20.63x	0.33%	668.52Cr
SM ENTERTAINMENT CO., LTD.	13.26x	0.99x	4.84x	1.99%	124.27Cr
JYP ENTERTAINMENT CORPORATION	14.39x	1.6x	7.37x	1.34%	124.71Cr
HIM INTERNATIONAL MUSIC INC.	9.33x	-	-	-	15Cr
LIVEONE, INC.	-4.26x	-	-	-	8.55Cr
KT GENIE MUSIC CORPORATION	8.54x	0x	0.04x	-	5.87Cr
Average	14.07x	1.29x	7.91x	1.35%	650.87Cr
Weighted average by Cap.	22.51x	2.38x	12.54x	2.48%