Valuation NetEase, Inc. Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 10:32:04 2026-07-03 am EDT			5-day change	1st Jan Change
111.00 ^EUR	0.00%		+10.68%	-5.00%

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

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	569,909	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-6.71%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	391,567	363,499	335,409
Change	-	-28.15%	17.89%	0.37%	60.55%	-18%	-7.17%	-7.73%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	13.9x	12.6x	11.4x
PBR	4.48x	3.16x	3.3x	3x	3.83x	2.99x	2.62x	2.34x
PEG	-	0.7x	0.3x	9.18x	1.3x	0.7x	1.2x	1.14x
Capitalization / Revenue	4.76x	3.26x	3.86x	3.91x	5.42x	4.71x	4.37x	4.06x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.24x	2.79x	2.39x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.41x	7.27x	6.13x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.93x	7.64x	6.43x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.62x	8x	6.06x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	11.6%	12.5%	16.5%
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%	2.54%	3.03%	3.41%
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	120,899	130,458	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	47,563	52,141
Net income ¹	16,857	20,338	29,417	29,698	33,760	39,621	43,393	47,126
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	173.22	173.22	173.22
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.	15.69x	1.95x	6.7x	2.69%	10.99B
KRAFTON, INC.	10.64x	1.87x	5.43x	0.92%	6.96B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.71x	2.35x	10.82x	5.93%	6.34B
SQUARE ENIX HOLDINGS CO., LTD.	24.47x	2.07x	10.37x	1.86%	5.59B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.64x	3.26x	8.15x	5.59%	3.86B
PERFECT WORLD CO., LTD.	14.29x	2.35x	9.99x	6.99%	3.6B
NC CORPORATION	11.92x	1.37x	6.19x	0.51%	3.34B
KOEI TECMO HOLDINGS CO., LTD.	14.57x	4.63x	11.26x	3.62%	3.24B
XD INC.	10.46x	2x	6.12x	0.86%	2.77B
Average	14.38x	2.43x	8.34x	3.22%	5.19B
Weighted average by Cap.	14.79x	2.29x	8.13x	3.14%