|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 117.00 HKD | -3.07% |
|
+5.60% | -37.10% |
| May. 21 | NetEase's Q1 Profit Rises on Higher Games Revenue | MT |
| May. 21 | NetEase Cloud Music's Revenue Climbs 6.6% in Q1 | MT |
Company Valuation: NetEase Cloud Music Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,573 | 14,527 | 17,458 | 23,222 | 36,362 | 21,265 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -41.52% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 6,719 | 4,526 | 2,098 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -72.26% | -32.63% | -53.66% |
| P/E | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 10.6x | 9.63x | 8.68x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.42x | 1.25x | 1.09x |
| PEG | - | 0.7x | -0x | 0x | 0.2x | -0.4x | 0.9x | 0.8x |
| Capitalization / Revenue | 3.8x | 1.62x | 2.22x | 2.92x | 4.69x | 2.51x | 2.33x | 2.16x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.79x | 0.5x | 0.21x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 3.62x | 2.11x | 0.87x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 3.65x | 2.15x | 0.88x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 3.07x | 1.96x | 0.83x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 32.6% | 51.1% | 121% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.113 | 3.45 |
| Rate of return | - | - | - | - | - | - | 1.1% | 3.41% |
| EPS 2 | -15.92 | -1.06 | 3.47 | 7.4 | 12.87 | 9.503 | 10.49 | 11.65 |
| Distribution rate | - | - | - | - | - | - | 10.6% | 29.6% |
| Net sales 1 | 6,998 | 8,992 | 7,867 | 7,950 | 7,759 | 8,459 | 9,139 | 9,864 |
| EBITDA 1 | -1,332 | -362 | 346.7 | 1,186 | 1,633 | 1,854 | 2,148 | 2,421 |
| EBIT 1 | -1,347 | -384.5 | 330.2 | 1,171 | 1,622 | 1,843 | 2,109 | 2,385 |
| Net income 1 | -2,056 | -221.5 | 734.2 | 1,562 | 2,748 | 2,061 | 2,245 | 2,502 |
| Net Debt 1 | - | -9,063 | -9,450 | -10,144 | -12,137 | -14,546 | -16,739 | -19,167 |
| Reference price 2 | 127.90 | 68.55 | 81.47 | 107.31 | 167.14 | 101.10 | 101.10 | 101.10 |
| Nbr of stocks (in thousands) | 207,757 | 211,906 | 214,289 | 216,391 | 217,549 | 210,330 | - | - |
| Announcement Date | 3/24/22 | 2/23/23 | 2/29/24 | 2/20/25 | 2/11/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.98x | 0.87x | 3.99x | -.--% | 3.24B | |
| 21.66x | 2.7x | 12.52x | 3.04% | 38.45B | |
| 46.31x | 1.83x | 19.23x | 0.37% | 5.95B | |
| 11.9x | 0.81x | 3.99x | 2.3% | 1.11B | |
| 12.41x | 1.31x | 6.02x | 1.58% | 1.06B | |
| 9.31x | - | - | - | 144M | |
| -6.3x | - | - | - | 70.09M | |
| 7.72x | -0.02x | -0.3x | - | 53.38M | |
| Average | 14.25x | 1.25x | 7.58x | 1.46% | 6.26B | |
| Weighted average by Cap. | 23.39x | 2.40x | 12.43x | 2.48% |
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
- 9899 Stock
- Valuation NetEase Cloud Music Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
