|
Market Closed -
Nasdaq
04:00:00 2026-08-12 pm EDT
|
5-day change | 1st Jan Change | ||
| 124.11 USD | -2.96% |
|
-4.97% | -9.82% |
| Aug. 12 | Tech Shares, Lull in Oil Prices Lift Asian Stock Markets | MT |
| Aug. 04 | Mattel maintains annual forecasts, misses quarterly profit estimate as higher costs squeeze margins | RE |
Company Valuation: NetEase, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 417,313 | 314,113 | 398,949 | 412,006 | 610,925 | 529,565 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -13.32% | - | - |
| Enterprise Value (EV) 1 | 349,811 | 251,355 | 296,333 | 297,415 | 477,502 | 353,004 | 327,450 | 302,054 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -26.07% | -7.24% | -7.76% |
| P/E | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 13.4x | 12.2x | 11x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 2.85x | 2.51x | 2.23x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 0.8x | 1.2x | 1x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.38x | 4.07x | 3.78x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 2.92x | 2.51x | 2.15x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 7.58x | 6.57x | 5.52x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 8.09x | 6.91x | 5.81x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 7.77x | 7.21x | 5.45x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 12.9% | 13.9% | 18.3% |
| 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% | 2.63% | 3.3% | 3.75% |
| 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 | 103,468 | 105,295 | 112,626 | 120,854 | 130,212 | 140,247 |
| 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 | -102,617 | -114,592 | -133,423 | -176,561 | -202,115 | -227,510 |
| Reference price 2 | 128.31 | 101.28 | 127.62 | 130.05 | 192.85 | 165.42 | 165.42 | 165.42 |
| Nbr of stocks (in thousands) | 3,252,359 | 3,101,359 | 3,125,972 | 3,167,959 | 3,167,959 | 3,201,251 | - | - |
| Announcement Date | 2/24/22 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.15x | 3.16x | 8.19x | 2.5% | 82.74B | |
| 17.73x | 2.33x | 8.26x | 2.43% | 12.16B | |
| 12.91x | 1.62x | 4.8x | 0.92% | 7.57B | |
| 25.73x | 2.43x | 11.29x | 1.73% | 6.5B | |
| 13.75x | 2.36x | 10.85x | 5.92% | 6.39B | |
| 14.31x | 3.49x | 8.74x | 5.3% | 4.11B | |
| 11.45x | 1.25x | 5.42x | 0.51% | 3.51B | |
| 15.05x | 5.1x | 12.08x | 3.34% | 3.45B | |
| 14.86x | 2.32x | 11.09x | 5.82% | 3.43B | |
| Average | 15.55x | 2.67x | 8.97x | 3.16% | 14.43B | |
| Weighted average by Cap. | 14.95x | 2.90x | 8.41x | 2.68% |
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
- 9999 Stock
- NTES Stock
- Valuation NetEase, Inc.
Select your edition
All financial news and data tailored to specific country editions
