|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 199.60 HKD | +0.91% |
|
+5.94% | -6.99% |
| 03/06 | DeepSeek Poised to Raise $7.39 billion From First Funding Round | MT |
| 03/06 | DeepSeek slated to raise $7 billion in maiden funding round, sources say | RE |
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 | 5,52,210 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -9.61% | - | - |
| Enterprise Value (EV) 1 | 3,49,811 | 2,51,355 | 2,96,333 | 2,97,415 | 4,77,502 | 3,75,434 | 3,47,690 | 3,20,039 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -21.38% | -7.39% | -7.95% |
| P/E Ratio | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 13.9x | 12.6x | 11.4x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 2.96x | 2.6x | 2.33x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 0.8x | 1.2x | 1.1x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.57x | 4.23x | 3.94x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 3.1x | 2.66x | 2.28x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 8.07x | 6.96x | 5.85x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 8.56x | 7.34x | 6.14x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 8.27x | 7.66x | 5.78x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 12.1% | 13.1% | 17.3% |
| Dividend per Share 2 | 1.481 | 1.916 | 3.688 | 3.751 | 4.113 | 4.11 | 4.917 | 5.881 |
| Rate of return | 1.15% | 1.89% | 2.89% | 2.88% | 2.13% | 2.38% | 2.85% | 3.41% |
| EPS 2 | 5.01 | 6.17 | 9.05 | 9.19 | 10.48 | 12.41 | 13.69 | 15.15 |
| Distribution rate | 29.6% | 31.1% | 40.8% | 40.8% | 39.2% | 33.1% | 35.9% | 38.8% |
| Net sales 1 | 87,606 | 96,496 | 1,03,468 | 1,05,295 | 1,12,626 | 1,20,934 | 1,30,498 | 1,40,259 |
| EBITDA 1 | 19,693 | 22,487 | 30,764 | 32,002 | 38,082 | 46,543 | 49,975 | 54,673 |
| EBIT 1 | 16,417 | 19,629 | 27,709 | 29,584 | 35,835 | 43,834 | 47,339 | 52,141 |
| Net income 1 | 16,857 | 20,338 | 29,417 | 29,698 | 33,760 | 39,466 | 43,182 | 47,126 |
| Net Debt 1 | -67,502 | -62,758 | -1,02,617 | -1,14,592 | -1,33,423 | -1,76,776 | -2,04,520 | -2,32,171 |
| Reference price 2 | 128.31 | 101.28 | 127.62 | 130.05 | 192.85 | 172.37 | 172.37 | 172.37 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.89x | 3.09x | 8.02x | 2.38% | 8.13TCr | |
| 15.16x | 1.88x | 6.24x | 2.69% | 1.08TCr | |
| 10.17x | 1.8x | 5.24x | 0.95% | 685.6Cr | |
| 12.51x | 2.13x | 9.81x | 6.5% | 580.56Cr | |
| 29.35x | 2.14x | 10.49x | 1.69% | 542.53Cr | |
| 15.49x | 2.55x | 10.87x | 6.5% | 388.26Cr | |
| 12.66x | 2.97x | 7.43x | 6.03% | 359.05Cr | |
| 11.85x | 1.41x | 6.33x | 0.5% | 336.48Cr | |
| 11.54x | 2.29x | 7.01x | 0.78% | 307.32Cr | |
| 12.18x | 4.95x | 12.3x | 3.96% | 305.12Cr | |
| Average | 14.48x | 2.52x | 8.37x | 3.2% | 1.27TCr | |
| Weighted average by Cap. | 14.26x | 2.79x | 8.01x | 2.67% |
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
