|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 114.40 HKD | -1.63% |
|
-1.29% | -38.49% |
| Jul. 16 | Warner Music Group And NetEase Cloud Music Announce Strategic Multi-Year Licensing Renewal | CI |
| May. 21 | NetEase's Q1 Profit Rises on Higher Games Revenue | 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 | 20,775 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -42.87% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 6,229 | 4,036 | 1,608 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -74.29% | -35.2% | -60.17% |
| P/E | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 10.4x | 9.41x | 8.48x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.39x | 1.22x | 1.07x |
| 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 | 2.46x | 2.27x | 2.11x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.74x | 0.44x | 0.16x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 3.36x | 1.88x | 0.66x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 3.38x | 1.91x | 0.67x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 2.84x | 1.74x | 0.63x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 35.2% | 57.3% | 158% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.113 | 3.45 |
| Rate of return | - | - | - | - | - | - | 1.13% | 3.49% |
| 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 | 98.77 | 98.77 | 98.77 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.39x | 0.74x | 3.36x | -.--% | 3.07B | |
| 21.83x | 2.7x | 12.53x | 3.01% | 38.13B | |
| 48.08x | 1.91x | 19.49x | 0.33% | 6.24B | |
| 11.83x | 0.78x | 3.87x | 2.36% | 1.09B | |
| 11.89x | 1.19x | 5.48x | 1.67% | 1.02B | |
| 9.24x | - | - | - | 142M | |
| -5.89x | - | - | - | 65.51M | |
| 7.93x | -0.02x | -0.22x | - | 55.83M | |
| Average | 14.41x | 1.22x | 7.42x | 1.47% | 6.23B | |
| Weighted average by Cap. | 23.91x | 2.40x | 12.49x | 2.44% |
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.
Select your edition
All financial news and data tailored to specific country editions
