Valuation NetEase, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:05:44 29/07/2026 BST			5-day change	1st Jan Change
113.00 ^EUR	+2.73%		-1.74%	-5.83%

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	561,567	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-8.08%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	384,598	358,758	333,130
Change	-	-28.15%	17.89%	0.37%	60.55%	-19.46%	-6.72%	-7.14%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	14.2x	12.9x	11.7x
PBR	4.48x	3.16x	3.3x	3x	3.83x	3.03x	2.66x	2.37x
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	4.64x	4.31x	4x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.18x	2.75x	2.37x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.26x	7.19x	6.09x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.81x	7.57x	6.4x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.47x	7.9x	6.01x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	11.8%	12.7%	16.6%
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%	2.5%	3.13%	3.56%
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	175.42	175.42	175.42
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	24/02/22	23/02/23	29/02/24	20/02/25	11/02/26	-	-	-

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.	17.75x	2.32x	8.16x	2.42%	11.92B
KRAFTON, INC.	11.13x	1.63x	4.77x	0.93%	7.35B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.86x	2.19x	10.11x	6.32%	5.97B
SQUARE ENIX HOLDINGS CO., LTD.	26.51x	2.31x	11.54x	1.72%	5.95B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13x	3.08x	7.68x	5.86%	3.69B
KOEI TECMO HOLDINGS CO., LTD.	14.18x	4.79x	11.36x	3.62%	3.12B
NC CORPORATION	10.3x	1.04x	4.77x	0.58%	3B
PERFECT WORLD CO., LTD.	12.42x	1.85x	8.63x	7.05%	2.92B
XD INC.	10.31x	1.99x	6.09x	0.87%	2.75B
Average	14.27x	2.36x	8.12x	3.26%	5.18B
Weighted average by Cap.	15.33x	2.29x	8.17x	3.03%