Valuation NetEase, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 01:20:23 19/06/2026 HKT			5-day change	1st Jan Change
24.26 ^USD	-0.98%		-.--%	-19.32%

07-22	Earnings, Crude Prices Roil Asian Stock Markets	MT
07-18	China's DeepSeek to raise fresh capital at $74 billion valuation ahead of onshore IPO, sources say	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	528,011	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-13.57%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	351,043	325,203	299,574
Change	-	-28.15%	17.89%	0.37%	60.55%	-26.48%	-7.36%	-7.88%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	13.4x	12.2x	11x
PBR	4.48x	3.16x	3.3x	3x	3.83x	2.84x	2.5x	2.23x
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	4.37x	4.05x	3.76x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	2.9x	2.49x	2.13x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	7.54x	6.52x	5.48x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.04x	6.86x	5.76x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	7.73x	7.16x	5.41x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	12.9%	14%	18.5%
Dividend per Share ²	1.481	1.916	3.688	3.751	4.113	4.379	5.489	6.251
Rate of return	1.15%	1.89%	2.89%	2.88%	2.13%	2.65%	3.33%	3.79%
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%	35.5%	40.5%	41.7%
Net sales ¹	87,606	96,496	103,468	105,295	112,626	120,907	130,347	140,459
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	-176,969	-202,809	-228,437
Reference price ²	128.31	101.28	127.62	130.05	192.85	164.94	164.94	164.94
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.($)
NEXON CO., LTD.	16.25x	2x	7.02x	2.64%	10.91B
KRAFTON, INC.	11.06x	1.61x	4.73x	0.94%	7.28B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.72x	2.17x	9.99x	6.39%	5.9B
SQUARE ENIX HOLDINGS CO., LTD.	24.61x	2.08x	10.37x	1.86%	5.52B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13x	3.07x	7.68x	5.87%	3.69B
KOEI TECMO HOLDINGS CO., LTD.	14.19x	4.52x	10.97x	3.72%	3.07B
NC CORPORATION	10.38x	1.07x	4.9x	0.57%	3.03B
PERFECT WORLD CO., LTD.	11.98x	1.77x	8.24x	7.31%	2.81B
XD INC.	9.59x	1.79x	5.49x	0.94%	2.55B
Average	13.75x	2.23x	7.71x	3.36%	4.97B
Weighted average by Cap.	14.52x	2.14x	7.62x	3.16%