|
Market Closed -
Sao Paulo
07:52:44 13/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 69.44 BRL | +1.82% |
|
+0.01% | -9.94% |
| 22/10 | Nomura Adjusts Netease Price Target to $155 From $157, Maintains Buy Rating | MT |
| 22/10 | DeepSeek wrapping up $15 billion fundraising to fuel AI race, sources say | 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 | 529,860 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -13.27% | - | - |
| Enterprise Value (EV) 1 | 349,811 | 251,355 | 296,333 | 297,415 | 477,502 | 356,158 | 330,075 | 304,177 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -25.41% | -7.32% | -7.85% |
| P/E | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 13.8x | 11.9x | 10.9x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 2.91x | 2.53x | 2.25x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 1x | 0.7x | 1.16x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.4x | 4.09x | 3.85x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 2.96x | 2.55x | 2.21x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 7.33x | 6.36x | 5.38x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 7.64x | 6.63x | 5.61x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 8.79x | 6.94x | 5.86x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 11.4% | 14.4% | 17.1% |
| Dividend per Share 2 | 1.481 | 1.916 | 3.688 | 3.751 | 4.113 | 4.2 | 5.401 | 6.026 |
| Rate of return | 1.15% | 1.89% | 2.89% | 2.88% | 2.13% | 2.54% | 3.26% | 3.64% |
| EPS 2 | 5.01 | 6.17 | 9.05 | 9.19 | 10.48 | 11.97 | 13.9 | 15.21 |
| Distribution rate | 29.6% | 31.1% | 40.8% | 40.8% | 39.2% | 35.1% | 38.8% | 39.6% |
| Net sales 1 | 87,606 | 96,496 | 103,468 | 105,295 | 112,626 | 120,514 | 129,606 | 137,760 |
| EBITDA 1 | 19,693 | 22,487 | 30,764 | 32,002 | 38,082 | 48,603 | 51,888 | 56,550 |
| EBIT 1 | 16,417 | 19,629 | 27,709 | 29,584 | 35,835 | 46,620 | 49,780 | 54,176 |
| Net income 1 | 16,857 | 20,338 | 29,417 | 29,698 | 33,760 | 37,280 | 43,368 | 47,005 |
| Net Debt 1 | -67,502 | -62,758 | -102,617 | -114,592 | -133,423 | -173,702 | -199,785 | -225,683 |
| Reference price 2 | 128.31 | 101.28 | 127.62 | 130.05 | 192.85 | 165.52 | 165.52 | 165.52 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15x | 6.95x | 15.04x | 0.3% | 3,592B | |
| 21.59x | 6.31x | 11.32x | 0.34% | 1,607B | |
| 33.65x | 15.67x | 24.79x | 0.53% | 576B | |
| 14.19x | 3.76x | 8.71x | 1.45% | 470B | |
| 18.01x | 5.32x | 15.95x | -.--% | 265B | |
| 19.7x | 1.39x | 9.33x | 1.07% | 252B | |
| 93.73x | 12.19x | 66.64x | -.--% | 192B | |
| 27.14x | 2.57x | 12.95x | -.--% | 144B | |
| 46.62x | 5.42x | 35.8x | -.--% | 125B | |
| Average | 32.18x | 6.62x | 22.28x | 0.41% | 803B | |
| Weighted average by Cap. | 21.06x | 7.06x | 16.10x | 0.4% |
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
