|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 185.50 HKD | -0.80% |
|
-1.43% | -13.51% |
| 02-12 | Zephirin Trims Price Target on Netease to HK$140 From HK$144, Keeps Strong Sell, High Risk | MT |
| 02-12 | Zephirin Adjusts NetEase's Price Target to HK$140 from HK$144, Keeps at Strong Sell | MT |
Company Valuation: NetEase, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 429,419 | 417,313 | 314,113 | 398,949 | 412,006 | 522,999 | 522,999 | - |
| Change | - | -2.82% | -24.73% | 27.01% | 3.27% | 26.94% | 0% | - |
| Enterprise Value (EV) 1 | 355,454 | 349,811 | 251,355 | 296,333 | 297,415 | 373,518 | 350,330 | 323,556 |
| Change | - | -1.59% | -28.15% | 17.89% | 0.37% | 25.59% | -6.21% | -7.64% |
| P/E ratio | 34.5x | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 14.8x | 12.6x |
| PBR | 5x | 4.48x | 3.16x | 3.3x | 3x | 3.2x | 2.83x | 2.53x |
| PEG | - | 0.7x | 0.7x | 0.3x | 9.18x | 1.3x | -79.01x | 0.7x |
| Capitalization / Revenue | 5.83x | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.33x | 3.97x |
| EV / Revenue | 4.83x | 3.99x | 2.6x | 2.86x | 2.82x | 3.28x | 2.9x | 2.46x |
| EV / EBITDA | 19.8x | 17.8x | 11.2x | 9.63x | 9.29x | 9.65x | 8.21x | 6.74x |
| EV / EBIT | 24.4x | 21.3x | 12.8x | 10.7x | 10.1x | 10.3x | 8.78x | 7.34x |
| EV / FCF | 14.9x | 16x | 10x | 8.97x | 7.93x | 9.49x | 7.86x | 7x |
| FCF Yield | 6.7% | 6.24% | 9.97% | 11.1% | 12.6% | 10.5% | 12.7% | 14.3% |
| Dividend per Share 2 | 1.012 | 1.481 | 1.916 | 3.688 | 3.751 | 3.912 | 4.233 | 5.395 |
| Rate of return | 0.81% | 1.15% | 1.89% | 2.89% | 2.88% | 2.37% | 2.56% | 3.27% |
| EPS 2 | 3.6 | 5.01 | 6.17 | 9.05 | 9.19 | 10.48 | 11.18 | 13.13 |
| Distribution rate | 28.1% | 29.6% | 31.1% | 40.8% | 40.8% | 34.9% | 37.9% | 41.1% |
| Net sales 1 | 73,667 | 87,606 | 96,496 | 103,468 | 105,295 | 112,626 | 120,890 | 131,683 |
| EBITDA 1 | 17,996 | 19,693 | 22,487 | 30,764 | 32,002 | 46,726 | 42,660 | 47,997 |
| EBIT 1 | 14,538 | 16,417 | 19,629 | 27,709 | 29,584 | 35,835 | 39,923 | 44,074 |
| Net income 1 | 12,063 | 16,857 | 20,338 | 29,417 | 29,698 | 33,760 | 37,123 | 41,240 |
| Net Debt 1 | -73,965 | -67,502 | -62,758 | -102,617 | -114,592 | -149,480 | -172,668 | -199,442 |
| Reference price 2 | 124.28 | 128.31 | 101.28 | 127.62 | 130.05 | 165.09 | 165.09 | 165.09 |
| Nbr of stocks (in thousands) | 3,455,117 | 3,252,359 | 3,101,359 | 3,125,972 | 3,167,959 | 3,167,959 | 3,167,959 | - |
| Announcement Date | 25/2/21 | 24/2/22 | 23/2/23 | 29/2/24 | 20/2/25 | 11/2/26 | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.74x | 3.28x | 9.65x | 2.37% | 75.78B | |
| 27.21x | 4.86x | 14.74x | 1.11% | 19.5B | |
| 18.7x | 3.13x | 14.7x | 4.38% | 8.31B | |
| 13.83x | 2.56x | 6.14x | -.--% | 8B | |
| 34.7x | 2.55x | 12.55x | 1.48% | 6.47B | |
| 55.78x | 5.65x | 29.97x | 0.78% | 6.17B | |
| 22.54x | 4.82x | 16.68x | 0.64% | 5.02B | |
| 18.5x | 4.6x | 12.14x | 4.08% | 4.53B | |
| 15.19x | 5.58x | 13.75x | 3.51% | 3.51B | |
| 14.82x | 1.98x | 11.71x | 0.76% | 3.25B | |
| Average | 23.60x | 3.90x | 14.20x | 1.91% | 14.05B | |
| Weighted average by Cap. | 19.79x | 3.65x | 11.96x | 2.05% |
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
- Equities
- 9999 Stock
- Valuation NetEase, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition