|
Market Closed -
Hong Kong S.E.
11:08:07 26/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 87.90 HKD | -3.93% |
|
+0.23% | -52.74% |
Company Valuation: NetEase Cloud Music Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,573 | 14,527 | 17,458 | 23,222 | 36,362 | 15,724 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -56.76% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 1,823 | 3.375 | -1,975 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -92.48% | -99.81% | -58,604.78% |
| P/E | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 9.48x | 8.8x | 8.28x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.11x | 0.98x | 0.88x |
| PEG | - | 0.7x | -0x | 0x | 0.2x | -0.2x | 1.13x | 1.33x |
| Capitalization / Revenue | 3.8x | 1.62x | 2.22x | 2.92x | 4.69x | 1.96x | 1.85x | 1.77x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.23x | 0x | -0.22x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 1.17x | 0x | -1.05x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 1.22x | 0x | -1.06x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 0.98x | 0x | -0.98x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 102% | 55,718% | -102% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.26 | 2.9 |
| Rate of return | - | - | - | - | - | - | 1.69% | 3.88% |
| EPS 2 | -15.92 | -1.06 | 3.47 | 7.4 | 12.87 | 7.883 | 8.497 | 9.027 |
| Distribution rate | - | - | - | - | - | - | 14.8% | 32.1% |
| Net sales 1 | 6,998 | 8,992 | 7,867 | 7,950 | 7,759 | 8,040 | 8,507 | 8,892 |
| EBITDA 1 | -1,332 | -362 | 346.7 | 1,186 | 1,633 | 1,564 | 1,751 | 1,886 |
| EBIT 1 | -1,347 | -384.5 | 330.2 | 1,171 | 1,622 | 1,490 | 1,693 | 1,858 |
| Net income 1 | -2,056 | -221.5 | 734.2 | 1,562 | 2,748 | 1,644 | 1,824 | 1,979 |
| Net Debt 1 | - | -9,063 | -9,450 | -10,144 | -12,137 | -13,901 | -15,721 | -17,699 |
| Reference price 2 | 127.90 | 68.55 | 81.47 | 107.31 | 167.14 | 74.76 | 74.76 | 74.76 |
| Nbr of stocks (in thousands) | 207,757 | 211,906 | 214,289 | 216,391 | 217,549 | 210,333 | - | - |
| Announcement Date | 3/24/22 A | 2/23/23 A | 2/29/24 A | 2/20/25 A | 2/11/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.87x | 0.31x | 1.58x | -.--% | 2.45B | |
| -349.06x | 1.49x | 15.71x | -.--% | 40.4B | |
| -9.17x | 1.71x | 9.23x | 2.58% | 39.18B | |
| 22.81x | 2.44x | 11.69x | 3.41% | 32.45B | |
| 54.08x | 3.74x | 27.55x | -.--% | 23.54B | |
| 21.58x | 2.74x | 11.46x | 2.5% | 16.14B | |
| 39.03x | 2.89x | 7.32x | 1.8% | 12.65B | |
| 36.43x | 1.82x | 15.27x | 2.38% | 11.56B | |
| -341.82x | 8.72x | -911.63x | -.--% | 9.36B | |
| 27.2x | 3.41x | 14.68x | 1.34% | 8.9B | |
| Average | -48.90x | 2.92x | -79.71x | 1.4% | 19.66B | |
| Weighted average by Cap. | -71.80x | 2.59x | -30.10x | 1.6% |
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
- 9899 Stock
- Valuation NetEase Cloud Music Inc.
Select your edition
All financial news and data tailored to specific country editions
