|
Market Closed -
Hong Kong S.E.
12:08:55 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 86.85 HKD | +0.87% |
|
-3.87% | -53.31% |
| 08-21 | Jefferies Adjusts NetEase Cloud Music's Price Target to HK$115 From HK$144, Keeps at Buy | MT |
| 08-21 | NetEase's Quarterly Profit Slumps as Investment Hit Mars Gaming Gains | MT |
Company Valuation: NetEase Cloud Music Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,573 | 14,527 | 17,458 | 23,222 | 36,362 | 15,500 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -57.37% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 1,599 | -220.6 | -2,199 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -93.4% | -113.8% | -896.56% |
| P/E | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 9.35x | 8.51x | 7.95x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.09x | 0.96x | 0.86x |
| PEG | - | 0.7x | -0x | 0x | 0.2x | -0.2x | 0.86x | 1.13x |
| Capitalization / Revenue | 3.8x | 1.62x | 2.22x | 2.92x | 4.69x | 1.93x | 1.82x | 1.73x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.2x | -0.03x | -0.25x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 1.01x | -0.13x | -1.15x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 1.07x | -0.13x | -1.16x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 0.86x | -0.12x | -1.09x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 117% | -852% | -91.7% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.26 | 2.9 |
| Rate of return | - | - | - | - | - | - | 1.71% | 3.94% |
| EPS 2 | -15.92 | -1.06 | 3.47 | 7.4 | 12.87 | 7.878 | 8.66 | 9.269 |
| Distribution rate | - | - | - | - | - | - | 14.5% | 31.3% |
| Net sales 1 | 6,998 | 8,992 | 7,867 | 7,950 | 7,759 | 8,040 | 8,539 | 8,941 |
| EBITDA 1 | -1,332 | -362 | 346.7 | 1,186 | 1,633 | 1,584 | 1,764 | 1,913 |
| EBIT 1 | -1,347 | -384.5 | 330.2 | 1,171 | 1,622 | 1,490 | 1,725 | 1,902 |
| Net income 1 | -2,056 | -221.5 | 734.2 | 1,562 | 2,748 | 1,644 | 1,857 | 2,026 |
| Net Debt 1 | - | -9,063 | -9,450 | -10,144 | -12,137 | -13,901 | -15,721 | -17,699 |
| Reference price 2 | 127.90 | 68.55 | 81.47 | 107.31 | 167.14 | 73.69 | 73.69 | 73.69 |
| Nbr of stocks (in thousands) | 207,757 | 211,906 | 214,289 | 216,391 | 217,549 | 210,330 | - | - |
| Announcement Date | 24/03/22 | 23/02/23 | 29/02/24 | 20/02/25 | 11/02/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.35x | 0.2x | 1.01x | -.--% | 2.31B | |
| 19.94x | 2.16x | 10.35x | 3.82% | 29.53B | |
| 38.82x | 1.31x | 14.34x | 0.36% | 5.4B | |
| 14.33x | 0.94x | 4.83x | 2.01% | 1.38B | |
| 11.53x | 1.03x | 4.87x | 1.89% | 965M | |
| -3.43x | - | - | - | 54.02M | |
| 6.68x | -0.06x | -0.73x | - | 51.05M | |
| Average | 13.89x | 0.93x | 5.78x | 1.62% | 5.67B | |
| Weighted average by Cap. | 21.44x | 1.85x | 10.01x | 3.01% |
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
- 9899 Stock
- Valuation NetEase Cloud Music Inc.
Select your edition
All financial news and data tailored to specific country editions
