|
Real-time
Tradegate
01:37:57 21/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 102.00 EUR | -6.42% |
|
+0.93% | -9.92% |
| 11:20pm | NetEase, Inc., Q2 2026 Earnings Call, Aug 20, 2026 | |
| 08:50pm | NetEase, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
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 | 530,963 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -13.09% | - | - |
| Enterprise Value (EV) 1 | 349,811 | 251,355 | 296,333 | 297,415 | 477,502 | 354,402 | 328,848 | 303,453 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -25.78% | -7.21% | -7.72% |
| P/E | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 13.5x | 12.2x | 11.1x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 2.86x | 2.51x | 2.24x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 0.8x | 1.1x | 1.1x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.25x | 4.08x | 3.79x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 2.84x | 2.52x | 2.16x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 7.57x | 6.55x | 5.55x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 7.32x | 6.91x | 5.83x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 7.8x | 7.24x | 5.48x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 12.8% | 13.8% | 18.3% |
| Dividend per Share 2 | 1.481 | 1.916 | 3.688 | 3.751 | 4.113 | 3.573 | 5.476 | 6.201 |
| Rate of return | 1.15% | 1.89% | 2.89% | 2.88% | 2.13% | 2.15% | 3.3% | 3.74% |
| EPS 2 | 5.01 | 6.17 | 9.05 | 9.19 | 10.48 | 12.26 | 13.62 | 14.99 |
| Distribution rate | 29.6% | 31.1% | 40.8% | 40.8% | 39.2% | 29.1% | 40.2% | 41.4% |
| Net sales 1 | 87,606 | 96,496 | 103,468 | 105,295 | 112,626 | 124,871 | 130,259 | 140,247 |
| EBITDA 1 | 19,693 | 22,487 | 30,764 | 32,002 | 38,082 | 46,812 | 50,187 | 54,678 |
| EBIT 1 | 16,417 | 19,629 | 27,709 | 29,584 | 35,835 | 48,447 | 47,574 | 52,032 |
| Net income 1 | 16,857 | 20,338 | 29,417 | 29,698 | 33,760 | 39,288 | 43,170 | 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 | 165.86 | 165.86 | 165.86 |
| 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 | 24/2/22 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.54x | 2.96x | 7.68x | 2.61% | 79.37B | |
| 20.08x | 3.54x | 12.83x | 15.64% | 14.81B | |
| 10.85x | 1.42x | 4.16x | 1.02% | 6.99B | |
| 25.57x | 2.43x | 11.43x | 1.74% | 6.57B | |
| 13.02x | 2.22x | 10.23x | 6.25% | 6.06B | |
| 14.26x | 3.32x | 8.81x | 5.19% | 4.1B | |
| 15.17x | 5.15x | 12.21x | 3.31% | 3.5B | |
| 14.11x | 2.18x | 10.42x | 6.13% | 3.26B | |
| 9.89x | 1x | 4.59x | 1.34% | 3.06B | |
| Average | 15.17x | 2.69x | 9.15x | 4.81% | 14.19B | |
| Weighted average by Cap. | 14.74x | 2.88x | 8.56x | 4.32% |
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
- NEH Stock
- Valuation NetEase, Inc.
Select your edition
All financial news and data tailored to specific country editions
