|
Market Closed -
Sao Paulo
22:24:18 14/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 65.39 BRL | +5.30% |
|
-0.61% | -15.19% |
| 08-14 | S&P 500 Ekes Out Weekly Gain Amid Growing Probability of Fed Pause Extension | MT |
| 08-12 | Tech Shares, Lull in Oil Prices Lift Asian Stock Markets | MT |
Company Valuation: NetEase, Inc.
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 | 532,667 | - | - |
| Change | - | -24.73% | 27.01% | 3.27% | 48.28% | -12.81% | - | - |
| Enterprise Value (EV) 1 | 349,811 | 251,355 | 296,333 | 297,415 | 477,502 | 356,106 | 330,553 | 305,157 |
| Change | - | -28.15% | 17.89% | 0.37% | 60.55% | -25.42% | -7.18% | -7.68% |
| P/E | 25.6x | 16.4x | 14.1x | 14.2x | 18.4x | 13.5x | 12.3x | 11.1x |
| PBR | 4.48x | 3.16x | 3.3x | 3x | 3.83x | 2.87x | 2.52x | 2.24x |
| PEG | - | 0.7x | 0.3x | 9.18x | 1.3x | 0.8x | 1.2x | 1.1x |
| Capitalization / Revenue | 4.76x | 3.26x | 3.86x | 3.91x | 5.42x | 4.41x | 4.09x | 3.8x |
| EV / Revenue | 3.99x | 2.6x | 2.86x | 2.82x | 4.24x | 2.95x | 2.54x | 2.18x |
| EV / EBITDA | 17.8x | 11.2x | 9.63x | 9.29x | 12.5x | 7.65x | 6.63x | 5.58x |
| EV / EBIT | 21.3x | 12.8x | 10.7x | 10.1x | 13.3x | 8.16x | 6.97x | 5.86x |
| EV / FCF | 16x | 10x | 8.97x | 7.93x | 9.8x | 7.84x | 7.28x | 5.51x |
| FCF Yield | 6.24% | 9.97% | 11.1% | 12.6% | 10.2% | 12.8% | 13.7% | 18.2% |
| Dividend per Share 2 | 1.481 | 1.916 | 3.688 | 3.751 | 4.113 | 4.357 | 5.456 | 6.201 |
| Rate of return | 1.15% | 1.89% | 2.89% | 2.88% | 2.13% | 2.62% | 3.28% | 3.73% |
| 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% | 35.4% | 40.2% | 41.4% |
| Net sales 1 | 87,606 | 96,496 | 103,468 | 105,295 | 112,626 | 120,854 | 130,212 | 140,247 |
| 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 | -176,561 | -202,115 | -227,510 |
| Reference price 2 | 128.31 | 101.28 | 127.62 | 130.05 | 192.85 | 166.39 | 166.39 | 166.39 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.5x | 2.95x | 7.65x | 2.62% | 78.98B | |
| 20.18x | 3.4x | 12.35x | 7.19% | 14.9B | |
| 12.6x | 1.56x | 4.64x | 0.95% | 7.38B | |
| 26.1x | 2.48x | 11.61x | 1.69% | 6.64B | |
| 13.89x | 2.38x | 10.97x | 5.86% | 6.46B | |
| 14.65x | 3.52x | 8.99x | 4.78% | 4.15B | |
| 15.23x | 5.18x | 12.26x | 3.3% | 3.5B | |
| 14.85x | 2.32x | 11.08x | 5.83% | 3.43B | |
| 11.15x | 1.2x | 5.4x | 0.98% | 3.4B | |
| Average | 15.79x | 2.78x | 9.44x | 3.69% | 14.31B | |
| Weighted average by Cap. | 14.95x | 2.88x | 8.59x | 3.3% |
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
- 9999 Stock
- NETE34 Stock
- Valuation NetEase, Inc.
Select your edition
All financial news and data tailored to specific country editions
