Valuation NetEase, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 05:46:10 08/08/26 am AEST			5-day change	1st Jan Change
113.00 ^EUR	+0.89%		-1.74%	-5.83%

05/08	Mattel maintains annual forecasts, misses quarterly profit estimate as higher costs squeeze margins	RE
05/08	Mattel reiterates annual forecasts, misses quarterly profit estimate on higher costs	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	565,063	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-7.51%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	388,502	362,948	337,553
Change	-	-28.15%	17.89%	0.37%	60.55%	-18.64%	-6.58%	-7%
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	3.04x	2.68x	2.38x
PEG	-	0.7x	0.3x	9.18x	1.3x	0.8x	1.3x	1.1x
Capitalization / Revenue	4.76x	3.26x	3.86x	3.91x	5.42x	4.68x	4.34x	4.03x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.21x	2.79x	2.41x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.34x	7.28x	6.17x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.9x	7.66x	6.49x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.55x	7.99x	6.09x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	11.7%	12.5%	16.4%
Dividend per Share ²	1.481	1.916	3.688	3.751	4.113	4.357	5.456	6.201
Rate of return	1.15%	1.89%	2.89%	2.88%	2.13%	2.47%	3.09%	3.51%
EPS ²	5.01	6.17	9.05	9.19	10.48	12.32	13.57	14.99
Distribution rate	29.6%	31.1%	40.8%	40.8%	39.2%	35.4%	40.2%	41.4%
Net sales ¹	87,606	96,496	103,468	105,295	112,626	120,854	130,212	140,247
EBITDA ¹	19,693	22,487	30,764	32,002	38,082	46,576	49,870	54,678
EBIT ¹	16,417	19,629	27,709	29,584	35,835	43,657	47,402	52,032
Net income ¹	16,857	20,338	29,417	29,698	33,760	39,363	43,118	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	176.51	176.51	176.51
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

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.($)
NETEASE, INC.	14.32x	3.21x	8.34x	2.47%	83.73B
NEXON CO., LTD.	17.45x	2.27x	8.04x	2.47%	12.08B
KRAFTON, INC.	12.78x	1.6x	4.73x	0.93%	7.51B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.88x	2.38x	10.96x	5.86%	6.45B
SQUARE ENIX HOLDINGS CO., LTD.	27.18x	2.39x	11.95x	1.68%	6.33B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.18x	3.45x	8.64x	5.35%	4.07B
KOEI TECMO HOLDINGS CO., LTD.	14.81x	5x	11.85x	3.4%	3.43B
NC CORPORATION	11.37x	1.21x	5.57x	0.52%	3.42B
PERFECT WORLD CO., LTD.	14.63x	2.28x	10.89x	5.91%	3.38B
Average	15.62x	2.64x	9.00x	3.18%	14.49B
Weighted average by Cap.	15.07x	2.93x	8.51x	2.66%