|
Market Closed -
Hong Kong S.E.
01:38:09 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 91.50 HKD | +10.77% |
|
+7.96% | -50.81% |
Company Valuation: NetEase Cloud Music Inc.
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 | 16,369 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -54.98% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 2,468 | 648.5 | -1,329 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -89.81% | -73.72% | -305.01% |
| P/E | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 9.88x | 9.16x | 8.62x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.15x | 1.02x | 0.91x |
| PEG | - | 0.7x | -0x | 0x | 0.2x | -0.3x | 1.17x | 1.38x |
| Capitalization / Revenue | 3.8x | 1.62x | 2.22x | 2.92x | 4.69x | 2.04x | 1.92x | 1.84x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.31x | 0.08x | -0.15x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 1.58x | 0.37x | -0.71x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 1.66x | 0.38x | -0.72x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 1.32x | 0.34x | -0.66x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 75.6% | 290% | -152% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.26 | 2.9 |
| Rate of return | - | - | - | - | - | - | 1.62% | 3.73% |
| EPS 2 | -15.92 | -1.06 | 3.47 | 7.4 | 12.87 | 7.878 | 8.497 | 9.027 |
| Distribution rate | - | - | - | - | - | - | 14.8% | 32.1% |
| Net sales 1 | 6,998 | 8,992 | 7,867 | 7,950 | 7,759 | 8,040 | 8,507 | 8,892 |
| EBITDA 1 | -1,332 | -362 | 346.7 | 1,186 | 1,633 | 1,564 | 1,751 | 1,886 |
| EBIT 1 | -1,347 | -384.5 | 330.2 | 1,171 | 1,622 | 1,490 | 1,693 | 1,858 |
| Net income 1 | -2,056 | -221.5 | 734.2 | 1,562 | 2,748 | 1,644 | 1,824 | 1,979 |
| Net Debt 1 | - | -9,063 | -9,450 | -10,144 | -12,137 | -13,901 | -15,721 | -17,699 |
| Reference price 2 | 127.90 | 68.55 | 81.47 | 107.31 | 167.14 | 77.83 | 77.83 | 77.83 |
| Nbr of stocks (in thousands) | 2,07,757 | 2,11,906 | 2,14,289 | 2,16,391 | 2,17,549 | 2,10,333 | - | - |
| Announcement Date | 24/03/22 | 23/02/23 | 29/02/24 | 20/02/25 | 11/02/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.93x | 0.11x | 0.58x | -.--% | 221.7Cr | |
| -351.19x | 1.5x | 15.8x | -.--% | 4.07TCr | |
| -9.68x | 1.71x | 9.05x | 2.57% | 3.93TCr | |
| 22.88x | 2.44x | 11.7x | 3.4% | 3.26TCr | |
| 54.59x | 3.78x | 27.83x | -.--% | 2.38TCr | |
| 22.16x | 2.8x | 11.71x | 2.44% | 1.66TCr | |
| 36.05x | 1.78x | 14.97x | 2.41% | 1.14TCr | |
| -342.57x | 8.74x | -913.61x | -.--% | 937.87Cr | |
| 27.91x | 3.48x | 15.1x | 1.3% | 901.69Cr | |
| 55.45x | 2.83x | 6.23x | 0.45% | 610.87Cr | |
| Average | -47.55x | 2.92x | -80.06x | 1.26% | 1.91TCr | |
| Weighted average by Cap. | -75.59x | 2.59x | -31.35x | 1.54% |
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
- 9899 Stock
- Valuation NetEase Cloud Music Inc.
Select your edition
All financial news and data tailored to specific country editions
