Valuation NetEase, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:34:24 07/07/2026 am IST			Pre-market 11:14:56 am
114.00 ^EUR	0.00%		118.00	+3.51%

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	5,69,571	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-6.77%	-	-
Enterprise Value (EV) ¹	3,49,811	2,51,355	2,96,333	2,97,415	4,77,502	3,91,229	3,63,161	3,35,071
Change	-	-28.15%	17.89%	0.37%	60.55%	-18.07%	-7.17%	-7.73%
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	8.41x	7.27x	6.13x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.93x	7.64x	6.43x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.61x	8x	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%	2.47%	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	177.79	177.79	177.79
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.	16.45x	2.09x	7.26x	2.57%	1.13TCr
KRAFTON, INC.	10.83x	1.88x	5.48x	0.92%	709.23Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.61x	2.33x	10.74x	5.97%	628.99Cr
SQUARE ENIX HOLDINGS CO., LTD.	25.5x	2.19x	11x	1.78%	579.36Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14x	3.37x	8.4x	5.45%	395.48Cr
PERFECT WORLD CO., LTD.	13.64x	2.22x	9.45x	7.32%	343.47Cr
KOEI TECMO HOLDINGS CO., LTD.	14.92x	4.77x	12.06x	3.54%	329.24Cr
NC CORPORATION	11.44x	1.28x	5.82x	0.51%	326.46Cr
XD INC.	11x	2.15x	6.56x	0.82%	291.59Cr
Average	14.60x	2.48x	8.53x	3.21%	526.18Cr
Weighted average by Cap.	15.14x	2.35x	8.36x	3.08%