Valuation NetEase, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 20:31:10 30/06/2026 BST			5-day change	1st Jan Change
66.58 ^BRL	+7.21%		+11.96%	-13.64%

06-30	Netease Insider Sold Shares Worth $1,283,000, According to a Recent SEC Filing	MT
06-26	NetEase to Adopt Dual Primary Listing in Hong Kong From June 30	MT

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	561,645	-	-
Change	-	-24.73%	27.01%	3.27%	48.28%	-8.07%	-	-
Enterprise Value (EV) ¹	349,811	251,355	296,333	297,415	477,502	383,303	355,235	327,145
Change	-	-28.15%	17.89%	0.37%	60.55%	-19.73%	-7.32%	-7.91%
P/E	25.6x	16.4x	14.1x	14.2x	18.4x	14x	12.7x	11.6x
PBR	4.48x	3.16x	3.3x	3x	3.83x	3.02x	2.66x	2.37x
PEG	-	0.7x	0.3x	9.18x	1.3x	0.7x	1.2x	1.16x
Capitalization / Revenue	4.76x	3.26x	3.86x	3.91x	5.42x	4.65x	4.31x	4x
EV / Revenue	3.99x	2.6x	2.86x	2.82x	4.24x	3.17x	2.72x	2.33x
EV / EBITDA	17.8x	11.2x	9.63x	9.29x	12.5x	8.24x	7.11x	5.98x
EV / EBIT	21.3x	12.8x	10.7x	10.1x	13.3x	8.74x	7.47x	6.27x
EV / FCF	16x	10x	8.97x	7.93x	9.8x	8.44x	7.82x	5.91x
FCF Yield	6.24%	9.97%	11.1%	12.6%	10.2%	11.8%	12.8%	16.9%
Dividend per Share ²	1.481	1.916	3.688	3.751	4.113	4.4	5.249	5.903
Rate of return	1.15%	1.89%	2.89%	2.88%	2.13%	2.51%	2.99%	3.37%
EPS ²	5.01	6.17	9.05	9.19	10.48	12.48	13.77	15.15
Distribution rate	29.6%	31.1%	40.8%	40.8%	39.2%	35.3%	38.1%	39%
Net sales ¹	87,606	96,496	103,468	105,295	112,626	120,899	130,458	140,259
EBITDA ¹	19,693	22,487	30,764	32,002	38,082	46,543	49,974	54,672
EBIT ¹	16,417	19,629	27,709	29,584	35,835	43,834	47,563	52,141
Net income ¹	16,857	20,338	29,417	29,698	33,760	39,621	43,393	47,126
Net Debt ¹	-67,502	-62,758	-102,617	-114,592	-133,423	-178,342	-206,410	-234,500
Reference price ²	128.31	101.28	127.62	130.05	192.85	175.32	175.32	175.32
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.	15.3x	1.86x	6.39x	2.76%	10.63B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.24x	2.26x	10.43x	6.14%	6.12B
KRAFTON, INC.	9.72x	1.68x	4.89x	1%	6.35B
SQUARE ENIX HOLDINGS CO., LTD.	29.35x	2.14x	10.49x	1.69%	5.37B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.42x	3.2x	7.98x	5.68%	3.79B
PERFECT WORLD CO., LTD.	14.71x	2.43x	10.33x	6.79%	3.7B
KOEI TECMO HOLDINGS CO., LTD.	14.43x	4.57x	11.12x	3.66%	3.18B
NC CORPORATION	11.53x	1.36x	6.05x	0.51%	3.26B
XD INC.	10.22x	1.94x	5.93x	0.88%	2.71B
Average	14.66x	2.38x	8.18x	3.23%	5.01B
Weighted average by Cap.	15.06x	2.24x	7.95x	3.21%