Valuation NetEase Cloud Music Inc.

Stocks

Market Closed - Hong Kong S.E. 01:38:06 12/11/2026 pm IST			5-day change	1st Jan Change
93.60 ^HKD	-1.58%		-0.21%	-49.68%

22/10	Aberdeen Asia Focus outshines benchmark on Taiwanese technology stock	AN
08/10	Netease Cloud Music and Gamma. Announce New Strategic Partnership in China for Music from Ye, Mariah Carey, Sexyy Red, Usher, Snoop Dogg and More	CI

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	16,753	-	-
Change	-	-45.33%	20.17%	33.02%	56.59%	-53.93%	-	-
Enterprise Value (EV) ¹	26,573	5,464	8,008	13,078	24,225	2,852	1,033	-945.2
Change	-	-79.44%	46.56%	63.31%	85.24%	-88.23%	-63.79%	-191.53%
P/E	-8.03x	-64.7x	23.5x	14.5x	13x	10.1x	9.37x	8.82x
PBR	3.6x	1.83x	2.07x	2.23x	2.74x	1.18x	1.04x	0.94x
PEG	-	0.7x	-0x	0x	0.2x	-0.3x	1.2x	1.41x
Capitalization / Revenue	3.8x	1.62x	2.22x	2.92x	4.69x	2.08x	1.97x	1.88x
EV / Revenue	3.8x	0.61x	1.02x	1.64x	3.12x	0.35x	0.12x	-0.11x
EV / EBITDA	-20x	-15.1x	23.1x	11x	14.8x	1.82x	0.59x	-0.5x
EV / EBIT	-19.7x	-14.2x	24.3x	11.2x	14.9x	1.91x	0.61x	-0.51x
EV / FCF	-	3.01x	43.6x	7.38x	15.1x	1.53x	0.55x	-0.47x
FCF Yield	-	33.3%	2.29%	13.5%	6.63%	65.5%	182%	-213%
Dividend per Share ²	-	-	-	-	-	-	1.26	2.9
Rate of return	-	-	-	-	-	-	1.58%	3.64%
EPS ²	-15.92	-1.06	3.47	7.4	12.87	7.883	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	79.65	79.65	79.65
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

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.($)
NETEASE CLOUD MUSIC INC.	10.27x	0.39x	2x	-.--%	254.97Cr
LIVE NATION ENTERTAINMENT, INC.	-388.83x	1.54x	16.49x	-.--%	4.2TCr
SKYDANCE CORPORATION	-6.4x	1.91x	9.76x	2.62%	3.98TCr
UNIVERSAL MUSIC GROUP N.V.	24.53x	2.58x	12.19x	3.15%	3.43TCr
WARNER MUSIC GROUP CORP.	22.28x	2.81x	11.76x	2.43%	1.67TCr
TKO GROUP HOLDINGS, INC.	40.79x	3.18x	8.03x	1.57%	1.45TCr
BOLLORÉ SE	35.09x	1.78x	16.17x	2.36%	1.16TCr
MANGO EXCELLENT MEDIA CO., LTD.	157.4x	4.92x	10.77x	0.71%	1.03TCr
TOHO CO., LTD.	27.84x	3.54x	15.29x	1.3%	907.64Cr
MSG KNICKERBOCKERS CORP.	-1416.91x	10.36x	275.54x	0.01%	777.98Cr
Average	-149.39x	3.30x	37.80x	1.41%	2TCr
Weighted average by Cap.	-124.74x	2.69x	23.32x	1.71%