Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nasdaq  >  NetEase    NTES

NETEASE

(NTES)
  Report  
Delayed Quote. Delayed Nasdaq - 12/06 04:00:00 pm
309.67 USD   -1.44%
12/06Bilibili inks three-year contract to broadcast League of Legends in China
RE
12/05NETEASE : Ex-dividend day for
FA
11/22Netease ADRs Rise 5%
DJ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 5 560 8 635 9 992 9 215 9 562 10 556
EBITDA 1 887 2 068 1 484 2 243 2 593 2 950
Operating profit (EBIT) 1 839 1 940 1 174 1 949 2 218 2 480
Pre-Tax Profit (EBT) 2 024 2 077 1 331 3 546 2 456 2 741
Net income 1 690 1 709 915 3 027 1 853 2 078
P/E ratio 16,9x 26,8x 33,5x 13,5x 21,4x 18,9x
EPS ( $ ) 12,8 12,9 7,03 22,9 14,5 16,4
Dividend per Share ( $ ) 3,30 3,01 1,77 9,34 3,77 4,15
Yield 1,53% 0,87% 0,75% 3,02% 1,22% 1,34%
Reference price ( $ ) 215,340 345,070 235,370 309,670 309,670 309,670
Announcement Date 02/15/2017
11:00pm
02/07/2018
11:00pm
02/20/2019
11:00pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt - - - - - -
Finance 4 743 5 824 6 118 7 131 8 818 10 570
Operating income (EBITDA) 1 887 2 068 1 484 2 243 2 593 2 950
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 165 294 376 382 402 427
Free Cash Flow (FCF) 2 090 1 603 1 620 2 707 2 140 2 508
Book Value Per Share (BVPS) ( $ ) 42,4 55,5 52,0 70,3 80,7 95,4
Cash Flow per Share ( $ ) 17,1 14,3 15,3 22,8 20,4 21,1
Announcement Date 02/15/2017
11:00pm
02/07/2018
11:00pm
02/20/2019
11:00pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 39 626 M $ -
Entreprise Value (EV) 32 494 M $ 30 808 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 13,5x 21,4x
Capitalization / Revenue 4,30x 4,14x
EV / Revenue 3,53x 3,40x
EV / EBITDA 14,5x 12,5x
Yield (DPS / Price) 3,02% 1,22%
Price to book (Price / BVPS) 4,41x 3,84x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 21,2% 23,2%
Operating Leverage (Delta EBIT / Delta Sales) - 3,67x
Net Margin (Net Profit / Revenue) 32,9% 19,4%
ROA (Net Profit / Asset) 17,1% 11,7%
ROE (Net Profit / Equities) 32,5% 20,4%
Rate of Dividend 40,8% 26,0%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   4,14% 4,20%
Cash Flow / Sales 31,6% 27,3%
Capital Intensity (Assets / Sales) 1,92x 1,65x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend