NetEase, Inc. (NTES)

Basic

  • Market Cap

    $71.06B

  • EV

    $58.01B

  • Shares Out

    625.42M

  • Revenue

    CN¥101.68B

  • Employees

    31,119

Margins

  • Gross

    58.5%

  • EBITDA

    27.97%

  • Operating

    24.86%

  • Pre-Tax

    30.57%

  • Net

    26.34%

  • FCF

    29.86%

Returns (5Yr Avg)

  • ROA

    7.63%

  • ROE

    19.61%

  • ROCE

    18.75%

  • ROIC

    19.44%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $973.44

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥157.74

  • Earnings (Dil)

    CN¥41.11

  • FCF

    CN¥46.63

  • Book Value

    CN¥186.66

Growth (CAGR)

  • Rev 3Yr

    13.45%

  • Rev 5Yr

    11.8%

  • Rev 10Yr

    27.38%

  • Dil EPS 3Yr

    24.48%

  • Dil EPS 5Yr

    34.01%

  • Dil EPS 10Yr

    20.35%

  • Rev Fwd 2Yr

    9.91%

  • EBITDA Fwd 2Yr

    25.38%

  • EPS Fwd 2Yr

    21.33%

  • EPS LT Growth Est

    19.14%

Dividends

  • Yield

    —

  • Payout

    29.97%

  • DPS

    CN¥12.46

  • DPS Growth 3Yr

    13.17%

  • DPS Growth 5Yr

    43.31%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    20.97%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

51,178.6

59,241.1

73,667.1

87,606.0

96,495.8

101,682.1

Total Revenues % Chg.

15.2%

15.8%

24.4%

18.9%

10.1%

6.5%

Cost of Goods Sold, Total

23,832.4

27,685.8

34,683.7

40,635.2

43,729.7

42,199.5

Gross Profit

27,346.1

31,555.3

38,983.4

46,970.8

52,766.1

59,482.6

Selling General & Admin Expenses, Total

9,990.3

9,351.4

14,075.6

16,477.7

18,098.5

18,112.8

R&D Expenses

7,378.5

8,413.2

10,369.4

14,076.0

15,039.0

16,095.8

Other Operating Expenses, Total

17,368.8

17,764.6

24,445.0

30,553.7

33,137.5

34,208.5

Operating Income

9,977.3

13,790.7

14,538.4

16,417.1

19,628.6

25,274.1

Interest Expense, Total

—

—

—

-191.3

-650.2

-650.2

Interest And Investment Income

586.7

2,128.1

3,208.7

4,658.7

2,853.8

5,416.9

Net Interest Expenses

586.7

2,128.1

3,208.7

4,467.4

2,203.6

4,766.7

Currency Exchange Gains (Loss)

-51.8

25.2

-3,112.2

-490.5

1,571.2

83.7

Other Non Operating Income (Expenses)

586.9

439.4

737.2

710.4

846.8

963.8

EBT, Excl. Unusual Items

11,099.1

16,383.3

15,372.1

21,104.5

24,250.3

31,088.2

Gain (Loss) On Sale Of Investments

-22.4

—

—

—

—

—

Gain (Loss) On Sale Of Assets

—

—

—

—

—

—

EBT, Incl. Unusual Items

11,076.7

16,383.3

15,372.1

21,104.5

24,250.3

31,088.2

Income Tax Expense

2,460.7

2,914.7

3,041.8

4,128.3

5,031.8

4,597.6

Earnings From Continuing Operations

8,616.1

13,468.6

12,330.2

16,976.2

19,218.4

26,490.6

Earnings Of Discontinued Operations

-2,138.7

7,962.5

—

—

624.9

—

Minority Interest

-325.0

-193.6

-267.5

-119.3

494.3

296.4

Net Income

6,152.4

21,237.5

12,062.8

16,856.8

20,337.6

26,787.0

Net Income to Common Incl Extra Items

6,152.4

21,237.5

12,062.8

16,856.8

20,337.6

26,787.0

Net Income to Common Excl. Extra Items

8,291.1

13,275.0

12,062.8

16,856.8

19,712.7

26,787.0

Total Shares Outstanding

639.8

645.7

650.5

620.3

625.2

642.8

Weighted Avg. Shares Outstanding

647.1

644.1

661.1

665.2

652.7

644.6

Weighted Avg. Shares Outstanding Dil

650.9

650.0

670.0

673.5

659.2

651.2

EPS

9.5

33.0

18.2

25.3

31.2

41.6

EPS Diluted

9.5

32.7

18.0

25.1

30.8

41.1

EBITDA

12,037.5

16,404.4

17,996.2

19,692.8

22,486.8

28,438.7