Valuation NetEase, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 06:55:57 19/08/2026 pm IST			5-day change	1st Jan Change
106.50 ^EUR	+1.43%		-1.85%	-11.67%

17/08	US Equity Investors to Focus on Fed Policy Minutes, PMIs Alongside Trump's Move to Inflict Intense Economic Pain on Iran	MT
15/08	S&P 500 Ekes Out Weekly Gain Amid Growing Probability of Fed Pause Extension	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	5,33,358	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-12.7%	-	-
Enterprise Value (EV) ¹	3,49,811	2,51,355	2,96,333	2,97,415	4,77,502	3,56,797	3,31,243	3,05,848
Change	-	-28.15%	17.89%	0.37%	60.55%	-25.28%	-7.16%	-7.67%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	13.5x	12.3x	11.1x
PBR	4.48x	3.16x	3.3x	3x	3.83x	2.87x	2.52x	2.25x
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	4.41x	4.1x	3.8x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	2.95x	2.54x	2.18x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	7.66x	6.64x	5.59x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.17x	6.99x	5.88x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	7.86x	7.29x	5.52x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	12.7%	13.7%	18.1%
Dividend per Share ²	1.481	1.916	3.688	3.751	4.113	4.357	5.456	6.201
Rate of return	1.15%	1.89%	2.89%	2.88%	2.13%	2.62%	3.27%	3.72%
EPS ²	5.01	6.17	9.05	9.19	10.48	12.32	13.57	14.99
Distribution rate	29.6%	31.1%	40.8%	40.8%	39.2%	35.4%	40.2%	41.4%
Net sales ¹	87,606	96,496	1,03,468	1,05,295	1,12,626	1,20,854	1,30,212	1,40,247
EBITDA ¹	19,693	22,487	30,764	32,002	38,082	46,576	49,870	54,678
EBIT ¹	16,417	19,629	27,709	29,584	35,835	43,657	47,402	52,032
Net income ¹	16,857	20,338	29,417	29,698	33,760	39,363	43,118	46,960
Net Debt ¹	-67,502	-62,758	-1,02,617	-1,14,592	-1,33,423	-1,76,561	-2,02,115	-2,27,510
Reference price ²	128.31	101.28	127.62	130.05	192.85	166.61	166.61	166.61
Nbr of stocks (in thousands)	32,52,359	31,01,359	31,25,972	31,67,959	31,67,959	32,01,251	-	-
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.($)
NETEASE, INC.	13.52x	2.95x	7.66x	2.62%	7.91TCr
NEXON CO., LTD.	20.14x	3.55x	12.89x	15.59%	1.48TCr
KRAFTON, INC.	11.09x	1.46x	4.29x	1%	703.25Cr
SQUARE ENIX HOLDINGS CO., LTD.	25.54x	2.42x	11.41x	1.75%	651.9Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.44x	2.3x	10.59x	6.06%	624.98Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.19x	3.3x	8.75x	5.22%	407.45Cr
KOEI TECMO HOLDINGS CO., LTD.	15.22x	5.17x	12.25x	3.3%	348.49Cr
PERFECT WORLD CO., LTD.	14.53x	2.26x	10.8x	5.96%	335.5Cr
NC CORPORATION	10.37x	1.08x	4.93x	1.28%	315.82Cr
Average	15.34x	2.72x	9.29x	4.75%	1.42TCr
Weighted average by Cap.	14.78x	2.89x	8.59x	4.31%