|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 205.40 HKD | +2.70% |
|
+9.55% | -4.29% |
| 30/06 | Netease Insider Sold Shares Worth $1,283,000, According to a Recent SEC Filing | MT |
| 26/06 | NetEase to Adopt Dual Primary Listing in Hong Kong From June 30 | MT |
Company Valuation: NetEase, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,17,313 | 3,14,113 | 3,98,949 | 4,12,006 | 6,10,925 | 5,69,457 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -6.79% | - | - |
| Enterprise Value (EV) 1 | 3,49,811 | 2,51,355 | 2,96,333 | 2,97,415 | 4,77,502 | 3,91,115 | 3,63,047 | 3,34,957 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -18.09% | -7.18% | -7.74% |
| P/E | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 14.2x | 12.9x | 11.7x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 3.07x | 2.69x | 2.4x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 0.7x | 1.2x | 1.17x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.71x | 4.36x | 4.05x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 3.23x | 2.78x | 2.38x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 8.4x | 7.26x | 6.13x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 8.92x | 7.63x | 6.42x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 8.61x | 7.99x | 6.05x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 11.6% | 12.5% | 16.5% |
| Dividend per Share 2 | 1.481 | 1.916 | 3.688 | 3.751 | 4.113 | 4.4 | 5.249 | 5.903 |
| Rate of return | 1.15% | 1.89% | 2.89% | 2.88% | 2.13% | 2.48% | 2.95% | 3.32% |
| EPS 2 | 5.01 | 6.17 | 9.05 | 9.19 | 10.48 | 12.48 | 13.77 | 15.15 |
| Distribution rate | 29.6% | 31.1% | 40.8% | 40.8% | 39.2% | 35.3% | 38.1% | 39% |
| Net sales 1 | 87,606 | 96,496 | 1,03,468 | 1,05,295 | 1,12,626 | 1,21,016 | 1,30,605 | 1,40,650 |
| 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 | 39,573 | 43,287 | 46,980 |
| Net Debt 1 | -67,502 | -62,758 | -1,02,617 | -1,14,592 | -1,33,423 | -1,78,342 | -2,06,410 | -2,34,500 |
| Reference price 2 | 128.31 | 101.28 | 127.62 | 130.05 | 192.85 | 177.76 | 177.76 | 177.76 |
| Nbr of stocks (in thousands) | 32,52,359 | 31,01,359 | 31,25,972 | 31,67,959 | 31,67,959 | 32,03,577 | - | - |
| Announcement Date | 24/02/22 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.24x | 3.23x | 8.4x | 2.48% | 8.39TCr | |
| 16.07x | 2.03x | 6.99x | 2.63% | 1.12TCr | |
| 10.25x | 1.78x | 5.19x | 0.95% | 674.67Cr | |
| 13.6x | 2.33x | 10.73x | 5.98% | 629.02Cr | |
| 24.58x | 2.08x | 10.44x | 1.85% | 560.56Cr | |
| 13.38x | 3.19x | 7.96x | 5.7% | 378.48Cr | |
| 13.47x | 2.19x | 9.3x | 7.41% | 339.45Cr | |
| 11.84x | 1.34x | 6.05x | 0.5% | 330.68Cr | |
| 14.63x | 4.65x | 11.31x | 3.61% | 324.08Cr | |
| 10.46x | 2x | 6.12x | 0.86% | 277.79Cr | |
| Average | 14.25x | 2.48x | 8.25x | 3.2% | 1.3TCr | |
| Weighted average by Cap. | 14.43x | 2.89x | 8.29x | 2.72% |
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
- 9999 Stock
- Valuation NetEase, Inc.
Select your edition
All financial news and data tailored to specific country editions
