|
Delayed
Sao Paulo
02:05:37 14/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 63.41 BRL | -1.71% |
|
-3.62% | -17.76% |
| 12/08 | Tech Shares, Lull in Oil Prices Lift Asian Stock Markets | MT |
| 05/08 | Mattel maintains annual forecasts, misses quarterly profit estimate as higher costs squeeze margins | RE |
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 | 532,687 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -12.81% | - | - |
| Enterprise Value (EV) 1 | 349,811 | 251,355 | 296,333 | 297,415 | 477,502 | 356,125 | 330,572 | 305,176 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -25.42% | -7.18% | -7.68% |
| P/E | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 13.4x | 12.1x | 11x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 2.84x | 2.5x | 2.22x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 0.8x | 1.2x | 1x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.41x | 4.09x | 3.8x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 2.95x | 2.54x | 2.18x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 7.65x | 6.63x | 5.58x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 8.16x | 6.97x | 5.87x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 7.84x | 7.28x | 5.51x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 12.8% | 13.7% | 18.1% |
| 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% | 2.64% | 3.31% | 3.76% |
| 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 | 164.77 | 164.77 | 164.77 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.37x | 2.9x | 7.53x | 2.64% | 78.21B | |
| 17.8x | 2.32x | 8.73x | 1.78% | 12.41B | |
| 12.41x | 1.53x | 4.54x | 0.96% | 7.25B | |
| 25.55x | 2.4x | 11.27x | 1.73% | 6.49B | |
| 13.47x | 2.31x | 10.62x | 6.04% | 6.27B | |
| 14.24x | 3.46x | 8.68x | 5.33% | 4.09B | |
| 14.98x | 2.34x | 11.2x | 5.78% | 3.46B | |
| 14.98x | 5.07x | 12.02x | 3.36% | 3.44B | |
| 10.97x | 1.17x | 5.27x | 1% | 3.33B | |
| Average | 15.31x | 2.61x | 8.87x | 3.18% | 13.88B | |
| Weighted average by Cap. | 14.45x | 2.73x | 8.03x | 2.73% |
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
- NETE34 Stock
- Valuation NetEase, Inc.
Select your edition
All financial news and data tailored to specific country editions
