|
Market Closed -
Hong Kong S.E.
07:08:52 06/11/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 97.40 HKD | -1.42% |
|
+8.77% | -47.63% |
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 | 17,450 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -52.01% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 3,549 | 1,729 | -248.8 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -85.35% | -51.27% | -114.39% |
| P/E | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 10.5x | 9.76x | 9.19x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.23x | 1.09x | 0.97x |
| PEG | - | 0.7x | -0x | 0x | 0.2x | -0.3x | 1.25x | 1.47x |
| Capitalization / Revenue | 3.8x | 1.62x | 2.22x | 2.92x | 4.69x | 2.17x | 2.05x | 1.96x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.44x | 0.2x | -0.03x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 2.27x | 0.99x | -0.13x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 2.38x | 1.02x | -0.13x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 1.9x | 0.92x | -0.12x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 52.6% | 109% | -810% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.26 | 2.9 |
| Rate of return | - | - | - | - | - | - | 1.52% | 3.5% |
| EPS 2 | -15.92 | -1.06 | 3.47 | 7.4 | 12.87 | 7.883 | 8.497 | 9.027 |
| Distribution rate | - | - | - | - | - | - | 14.8% | 32.1% |
| Net sales 1 | 6,998 | 8,992 | 7,867 | 7,950 | 7,759 | 8,040 | 8,507 | 8,892 |
| EBITDA 1 | -1,332 | -362 | 346.7 | 1,186 | 1,633 | 1,564 | 1,751 | 1,886 |
| EBIT 1 | -1,347 | -384.5 | 330.2 | 1,171 | 1,622 | 1,490 | 1,693 | 1,858 |
| Net income 1 | -2,056 | -221.5 | 734.2 | 1,562 | 2,748 | 1,644 | 1,824 | 1,979 |
| Net Debt 1 | - | -9,063 | -9,450 | -10,144 | -12,137 | -13,901 | -15,721 | -17,699 |
| Reference price 2 | 127.90 | 68.55 | 81.47 | 107.31 | 167.14 | 82.96 | 82.96 | 82.96 |
| Nbr of stocks (in thousands) | 207,757 | 211,906 | 214,289 | 216,391 | 217,549 | 210,333 | - | - |
| Announcement Date | 24/3/22 | 23/2/23 | 29/2/24 | 20/2/25 | 11/2/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.52x | 0.44x | 2.27x | -.--% | 2.61B | |
| -352.7x | 1.49x | 15.93x | -.--% | 40.88B | |
| -6.51x | 1.73x | 9.34x | 2.34% | 40.39B | |
| 24.39x | 2.57x | 12.16x | 3.15% | 34.52B | |
| 44.38x | 3.71x | 25.23x | -.--% | 23.93B | |
| 21.89x | 2.77x | 11.6x | 2.47% | 16.37B | |
| 39.89x | 3.14x | 7.91x | 1.64% | 13.84B | |
| 35.62x | 1.82x | 16.6x | 2.32% | 11.79B | |
| 28.3x | 3.61x | 15.56x | 1.28% | 9.31B | |
| 149.83x | 4.67x | 10.24x | 0.75% | 9.76B | |
| Average | -0.44x | 2.60x | 12.68x | 1.39% | 20.34B | |
| Weighted average by Cap. | -47.65x | 2.45x | 13.75x | 1.54% |
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
