Valuation NetEase, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 18:21:54 20/07/2026 BST			5-day change	1st Jan Change
68.75 ^BRL	+3.82%		+0.01%	-10.83%

07-18	China's DeepSeek to raise fresh capital at $74 billion valuation ahead of onshore IPO, sources say	RE
07-17	NetEase Games And Starry Studio Launch Once Human On PlayStation 5 And XBOX Series X\|S With New First-Person Perspective And Full Crossplay	CI

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	583,795	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-4.44%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	406,826	380,986	355,358
Change	-	-28.15%	17.89%	0.37%	60.55%	-14.8%	-6.35%	-6.73%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	14.8x	13.4x	12.2x
PBR	4.48x	3.16x	3.3x	3x	3.83x	3.14x	2.76x	2.46x
PEG	-	0.7x	0.3x	9.18x	1.3x	0.8x	1.3x	1.2x
Capitalization / Revenue	4.76x	3.26x	3.86x	3.91x	5.42x	4.83x	4.47x	4.15x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.36x	2.92x	2.53x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.73x	7.62x	6.5x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	9.31x	8.02x	6.83x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.96x	8.39x	6.42x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	11.2%	11.9%	15.6%
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%	2.4%	3.01%	3.43%
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	120,944	130,481	140,545
EBITDA ¹	19,693	22,487	30,764	32,002	38,082	46,610	50,027	54,672
EBIT ¹	16,417	19,629	27,709	29,584	35,835	43,677	47,490	52,036
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	182.23	182.23	182.23
Nbr of stocks (in thousands)	3,252,359	3,101,359	3,125,972	3,167,959	3,167,959	3,203,577	-	-
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.	16.25x	2.01x	6.98x	2.61%	11.08B
KRAFTON, INC.	9.81x	1.47x	4.3x	1.02%	6.6B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.33x	2.28x	10.5x	6.1%	6.18B
SQUARE ENIX HOLDINGS CO., LTD.	24.91x	2.13x	10.65x	1.83%	5.66B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.15x	3.12x	7.79x	5.8%	3.73B
KOEI TECMO HOLDINGS CO., LTD.	14.79x	4.8x	11.74x	3.56%	3.23B
PERFECT WORLD CO., LTD.	12.26x	1.95x	8.3x	8.14%	3.1B
NC CORPORATION	9.54x	0.96x	4.36x	0.62%	2.76B
XD INC.	10.13x	1.94x	5.94x	0.89%	2.7B
Average	13.80x	2.29x	7.84x	3.4%	5B
Weighted average by Cap.	14.58x	2.20x	7.81x	3.25%