|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 206.80 HKD | -2.73% |
|
+0.68% | -3.63% |
| Jun. 30 | Netease Insider Sold Shares Worth $1,283,000, According to a Recent SEC Filing | MT |
| Jun. 26 | NetEase to Adopt Dual Primary Listing in Hong Kong From June 30 | MT |
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 | 572,961 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -6.21% | - | - |
| Enterprise Value (EV) 1 | 349,811 | 251,355 | 296,333 | 297,415 | 477,502 | 394,619 | 366,551 | 338,461 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -17.36% | -7.11% | -7.66% |
| P/E | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 14.3x | 13x | 11.8x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 3.09x | 2.71x | 2.41x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 0.7x | 1.3x | 1.18x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.73x | 4.39x | 4.07x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 3.26x | 2.81x | 2.41x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 8.48x | 7.33x | 6.19x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 9x | 7.71x | 6.49x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 8.69x | 8.07x | 6.11x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 11.5% | 12.4% | 16.4% |
| Dividend per Share 2 | 1.481 | 1.916 | 3.688 | 3.751 | 4.113 | 4.4 | 5.249 | 5.903 |
| Rate of return | 1.15% | 1.89% | 2.89% | 2.88% | 2.13% | 2.46% | 2.93% | 3.3% |
| EPS 2 | 5.01 | 6.17 | 9.05 | 9.19 | 10.48 | 12.48 | 13.77 | 15.15 |
| Distribution rate | 29.6% | 31.1% | 40.8% | 40.8% | 39.2% | 35.3% | 38.1% | 39% |
| Net sales 1 | 87,606 | 96,496 | 103,468 | 105,295 | 112,626 | 121,016 | 130,605 | 140,650 |
| EBITDA 1 | 19,693 | 22,487 | 30,764 | 32,002 | 38,082 | 46,543 | 49,974 | 54,672 |
| EBIT 1 | 16,417 | 19,629 | 27,709 | 29,584 | 35,835 | 43,834 | 47,563 | 52,141 |
| Net income 1 | 16,857 | 20,338 | 29,417 | 29,698 | 33,760 | 39,573 | 43,287 | 46,980 |
| Net Debt 1 | -67,502 | -62,758 | -102,617 | -114,592 | -133,423 | -178,342 | -206,410 | -234,500 |
| Reference price 2 | 128.31 | 101.28 | 127.62 | 130.05 | 192.85 | 178.85 | 178.85 | 178.85 |
| Nbr of stocks (in thousands) | 3,252,359 | 3,101,359 | 3,125,972 | 3,167,959 | 3,167,959 | 3,203,577 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.33x | 3.26x | 8.48x | 2.46% | 84.5B | |
| 16.14x | 1.99x | 6.9x | 2.63% | 11.08B | |
| 10.53x | 1.81x | 5.23x | 0.95% | 6.95B | |
| 13.44x | 2.3x | 10.59x | 6.05% | 6.22B | |
| 25.11x | 2.15x | 10.77x | 1.81% | 5.74B | |
| 13.46x | 3.21x | 8.01x | 5.66% | 3.81B | |
| 14.98x | 4.87x | 11.92x | 3.52% | 3.3B | |
| 13.19x | 2.13x | 9.07x | 7.57% | 3.33B | |
| 11.21x | 1.24x | 5.65x | 0.53% | 3.21B | |
| 10.48x | 2.04x | 6.23x | 0.86% | 2.78B | |
| Average | 14.29x | 2.50x | 8.29x | 3.2% | 13.09B | |
| Weighted average by Cap. | 14.52x | 2.92x | 8.34x | 2.71% |
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
- Valuation NetEase, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
