|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 209.00 HKD | +3.36% |
|
+0.10% | +51.01% |
| 07-10 | China's market regulator holds symposium on fair competition | RE |
| 07-09 | China's market regulator holds symposium on fair competition | RE |
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 | 419,095 | 605,041 | - | - |
| Change | - | -2.82% | -24.73% | 27.01% | 5.05% | 44.37% | - | - |
| Enterprise Value (EV) 1 | 355,454 | 349,811 | 251,355 | 296,333 | 304,504 | 458,957 | 438,213 | 415,262 |
| Change | - | -1.59% | -28.15% | 17.89% | 2.76% | 50.72% | -4.52% | -5.24% |
| P/E ratio | 34.5x | 25.6x | 16.4x | 14.1x | 14.2x | 17.3x | 16.6x | 15x |
| PBR | 5x | 4.48x | 3.16x | 3.3x | 3x | 3.63x | 3.15x | 2.76x |
| PEG | - | 0.7x | 0.7x | 0.3x | 9.18x | 0.9x | 3.89x | 1.5x |
| Capitalization / Revenue | 5.83x | 4.76x | 3.26x | 3.86x | 3.98x | 5.26x | 4.93x | 4.54x |
| EV / Revenue | 4.83x | 3.99x | 2.6x | 2.86x | 2.89x | 3.99x | 3.57x | 3.12x |
| EV / EBITDA | 19.8x | 17.8x | 11.2x | 9.63x | 9.52x | 11.6x | 10.4x | 8.81x |
| EV / EBIT | 24.4x | 21.3x | 12.8x | 10.7x | 10.3x | 12.4x | 11.1x | 9.59x |
| EV / FCF | 14.9x | 16x | 10x | 8.97x | 8.12x | 12.3x | 11x | 9.48x |
| FCF Yield | 6.7% | 6.24% | 9.97% | 11.1% | 12.3% | 8.1% | 9.13% | 10.5% |
| Dividend per Share 2 | 1.012 | 1.481 | 1.916 | 3.688 | 3.751 | 4.075 | 4.644 | 5.212 |
| Rate of return | 0.81% | 1.15% | 1.89% | 2.89% | 2.88% | 2.13% | 2.43% | 2.73% |
| EPS 2 | 3.6 | 5.01 | 6.17 | 9.05 | 9.19 | 11.04 | 11.51 | 12.7 |
| Distribution rate | 28.1% | 29.6% | 31.1% | 40.8% | 40.8% | 36.9% | 40.3% | 41% |
| Net sales 1 | 73,667 | 87,606 | 96,496 | 103,468 | 105,295 | 115,074 | 122,801 | 133,283 |
| EBITDA 1 | 17,996 | 19,693 | 22,487 | 30,764 | 32,002 | 39,635 | 42,113 | 47,146 |
| EBIT 1 | 14,538 | 16,417 | 19,629 | 27,709 | 29,584 | 37,160 | 39,606 | 43,280 |
| Net income 1 | 12,063 | 16,857 | 20,338 | 29,417 | 29,698 | 35,402 | 36,701 | 40,299 |
| Net Debt 1 | -73,965 | -67,502 | -62,758 | -102,617 | -114,592 | -146,083 | -166,828 | -189,779 |
| Reference price 2 | 124.28 | 128.31 | 101.28 | 127.62 | 130.05 | 190.99 | 190.99 | 190.99 |
| Nbr of stocks (in thousands) | 3,455,117 | 3,252,359 | 3,101,359 | 3,125,972 | 3,222,469 | 3,167,959 | - | - |
| Announcement Date | 25/2/21 | 24/2/22 | 23/2/23 | 29/2/24 | 20/2/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 16.72x | 3.81x | 11.07x | 2.21% | 81.6B | ||
| 23.89x | 3.76x | 12.65x | 0.93% | 14.84B | ||
| 18.28x | - | - | -.--% | 13.1B | ||
| 14.05x | 3.63x | 7.67x | -.--% | 11.6B | ||
| 38.33x | 3.12x | 18.67x | 1.25% | 8.11B | ||
| 12.86x | 1.74x | 9.98x | 6.29% | 5.15B | ||
| 40.04x | 3.72x | 22x | 1.04% | 3.98B | ||
| 21.35x | 2.15x | 14.58x | 0.81% | 3.66B | ||
| 21.3x | 4.47x | 12.54x | 3.36% | 3.11B | ||
| 22.73x | 3.47x | 15.31x | 0.85% | 3.08B | ||
| Average | 22.95x | 3.32x | 13.83x | 1.67% | 14.82B | |
| Weighted average by Cap. | 19.38x | 3.63x | 11.91x | 1.73% |
Year-on-year evolution of the PER
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