Valuation NetEase, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:50:23 18/06/2026 pm IST			5-day change	1st Jan Change
24.26 ^USD	-0.98%		-.--%	-19.32%

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

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	5,54,926	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-9.17%	-	-
Enterprise Value (EV) ¹	3,49,811	2,51,355	2,96,333	2,97,415	4,77,502	3,76,584	3,48,516	3,20,426
Change	-	-28.15%	17.89%	0.37%	60.55%	-21.13%	-7.45%	-8.06%
P/E	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	2.99x	2.62x	2.34x
PEG	-	0.7x	0.3x	9.18x	1.3x	0.7x	1.2x	1.14x
Capitalization / Revenue	4.76x	3.26x	3.86x	3.91x	5.42x	4.59x	4.25x	3.96x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.11x	2.67x	2.28x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.09x	6.97x	5.86x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.59x	7.33x	6.15x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.29x	7.67x	5.79x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	12.1%	13%	17.3%
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%	2.54%	3.03%	3.41%
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	1,20,899	1,30,458	1,40,259
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	39,621	43,393	47,126
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	173.22	173.22	173.22
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

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.($)
NEXON CO., LTD.	15.35x	1.87x	6.44x	2.75%	1.07TCr
KRAFTON, INC.	10.61x	1.87x	5.46x	0.92%	692.83Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.44x	2.3x	10.59x	6.05%	620.96Cr
SQUARE ENIX HOLDINGS CO., LTD.	29.62x	2.16x	10.62x	1.67%	540.1Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.6x	3.25x	8.12x	5.61%	384.3Cr
PERFECT WORLD CO., LTD.	14.56x	2.4x	10.21x	6.86%	366.56Cr
NC CORPORATION	11.49x	1.3x	5.87x	0.52%	319.54Cr
KOEI TECMO HOLDINGS CO., LTD.	14.32x	4.53x	11.01x	3.69%	315.03Cr
XD INC.	10.22x	1.94x	5.92x	0.88%	271.08Cr
Average	14.80x	2.40x	8.25x	3.22%	508.43Cr
Weighted average by Cap.	15.20x	2.27x	8.04x	3.16%