Valuation NetEase, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:04:58 2026-06-17 am EDT			After hours 03:58:45 pm
106.00 ^EUR	-0.93%		105.50	-0.47%

Jun. 03	DeepSeek Poised to Raise $7.39 billion From First Funding Round	MT
Jun. 03	DeepSeek slated to raise $7 billion in maiden funding round, sources say	RE

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	540,190	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-11.58%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	363,414	335,670	308,019
Change	-	-28.15%	17.89%	0.37%	60.55%	-23.89%	-7.63%	-8.24%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	13.6x	12.3x	11.1x
PBR	4.48x	3.16x	3.3x	3x	3.83x	2.9x	2.54x	2.27x
PEG	-	0.7x	0.3x	9.18x	1.3x	0.7x	1.2x	1x
Capitalization / Revenue	4.76x	3.26x	3.86x	3.91x	5.42x	4.47x	4.14x	3.85x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.01x	2.57x	2.2x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	7.81x	6.72x	5.63x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.29x	7.09x	5.91x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8x	7.39x	5.56x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	12.5%	13.5%	18%
Dividend per Share ²	1.481	1.916	3.688	3.751	4.113	4.11	4.917	5.881
Rate of return	1.15%	1.89%	2.89%	2.88%	2.13%	2.44%	2.92%	3.49%
EPS ²	5.01	6.17	9.05	9.19	10.48	12.41	13.69	15.15
Distribution rate	29.6%	31.1%	40.8%	40.8%	39.2%	33.1%	35.9%	38.8%
Net sales ¹	87,606	96,496	103,468	105,295	112,626	120,934	130,498	140,259
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	47,339	52,141
Net income ¹	16,857	20,338	29,417	29,698	33,760	39,466	43,182	47,126
Net Debt ¹	-67,502	-62,758	-102,617	-114,592	-133,423	-176,776	-204,520	-232,171
Reference price ²	128.31	101.28	127.62	130.05	192.85	168.62	168.62	168.62
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEXON CO., LTD.	15.27x	1.9x	6.33x	2.73%	10.85B
KRAFTON, INC.	10.17x	1.8x	5.24x	0.95%	6.89B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.49x	2.12x	9.79x	6.51%	5.8B
SQUARE ENIX HOLDINGS CO., LTD.	29.81x	2.18x	10.71x	1.66%	5.5B
PERFECT WORLD CO., LTD.	15.57x	2.57x	10.94x	6.47%	3.91B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	12.31x	2.87x	7.18x	6.19%	3.5B
NC CORPORATION	11.69x	1.39x	6.2x	0.5%	3.35B
XD INC.	10.97x	2.14x	6.54x	0.82%	2.92B
KOEI TECMO HOLDINGS CO., LTD.	12.19x	4.96x	12.31x	3.95%	3.05B
Average	14.50x	2.44x	8.36x	3.31%	5.09B
Weighted average by Cap.	14.96x	2.26x	7.99x	3.19%