Valuation NetEase, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:04:27 31/07/2026 +03			5-day change	1st Jan Change
114.00 ^EUR	-0.87%		+9.62%	-5.00%

07-28	Semiconductor Slump Slams Asian Stock Markets	MT
07-28	Xiaohongshu's Hong Kong IPO plans face scrutiny after complaint about corporate structure	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	573,024	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-6.2%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	396,056	370,216	344,588
Change	-	-28.15%	17.89%	0.37%	60.55%	-17.06%	-6.52%	-6.92%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	14.5x	13.2x	11.9x
PBR	4.48x	3.16x	3.3x	3x	3.83x	3.09x	2.71x	2.41x
PEG	-	0.7x	0.3x	9.18x	1.3x	0.8x	1.3x	1.1x
Capitalization / Revenue	4.76x	3.26x	3.86x	3.91x	5.42x	4.74x	4.4x	4.08x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.28x	2.84x	2.45x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.5x	7.42x	6.3x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	9.07x	7.81x	6.62x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.72x	8.15x	6.22x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	11.5%	12.3%	16.1%
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%	2.45%	3.07%	3.49%
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	179.00	179.00	179.00
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	2/24/22 A	2/23/23 A	2/29/24 A	2/20/25 A	2/11/26 A	-	-	-

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.	17.81x	2.38x	8.43x	2.4%	12.31B
KRAFTON, INC.	12.86x	1.61x	4.77x	0.93%	7.41B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.95x	2.39x	11.03x	5.83%	6.48B
SQUARE ENIX HOLDINGS CO., LTD.	27.13x	2.38x	11.92x	1.68%	6.26B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.55x	3.53x	8.81x	5.24%	4.14B
KOEI TECMO HOLDINGS CO., LTD.	14.71x	4.96x	11.76x	3.42%	3.37B
PERFECT WORLD CO., LTD.	13.67x	2.08x	9.71x	6.41%	3.22B
NC CORPORATION	10.73x	1.11x	5.09x	0.55%	3.16B
XD INC.	10.86x	2.14x	6.55x	0.83%	2.9B
Average	15.14x	2.51x	8.67x	3.03%	5.47B
Weighted average by Cap.	16.12x	2.42x	8.68x	2.9%