image
Technology - Electronic Gaming & Multimedia - NASDAQ - CN
$ 99.76
0.453 %
$ 62.1 B
Market Cap
17.23
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NTES stock under the worst case scenario is HIDDEN Compared to the current market price of 99.8 USD, NetEase, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NTES stock under the base case scenario is HIDDEN Compared to the current market price of 99.8 USD, NetEase, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NTES stock under the best case scenario is HIDDEN Compared to the current market price of 99.8 USD, NetEase, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
103 B REVENUE
7.23%
27.7 B OPERATING INCOME
41.17%
29.4 B NET INCOME
52.76%
35.3 B OPERATING CASH FLOW
27.51%
-17 B INVESTING CASH FLOW
-131.26%
-21.5 B FINANCING CASH FLOW
-109.69%
26.2 B REVENUE
2.84%
7.15 B OPERATING INCOME
2.19%
6.71 B NET INCOME
-1.79%
10.6 B OPERATING CASH FLOW
61.91%
-721 M INVESTING CASH FLOW
95.15%
-8.46 B FINANCING CASH FLOW
46.87%
Balance Sheet NetEase, Inc.
image
Current Assets 143 B
Cash & Short-Term Investments 127 B
Receivables 9.23 B
Other Current Assets 6.74 B
Non-Current Assets 43.2 B
Long-Term Investments 22.8 B
PP&E 8.82 B
Other Non-Current Assets 11.6 B
Current Liabilities 53.8 B
Accounts Payable 881 M
Short-Term Debt 19.5 B
Other Current Liabilities 33.5 B
Non-Current Liabilities 4 B
Long-Term Debt 984 M
Other Non-Current Liabilities 3.01 B
EFFICIENCY
Earnings Waterfall NetEase, Inc.
image
Revenue 103 B
Cost Of Revenue 40.4 B
Gross Profit 63.1 B
Operating Expenses 35.4 B
Operating Income 27.7 B
Other Expenses -1.65 B
Net Income 29.4 B
RATIOS
60.95% GROSS MARGIN
60.95%
26.78% OPERATING MARGIN
26.78%
28.43% NET MARGIN
28.43%
23.67% ROE
23.67%
15.82% ROA
15.82%
16.59% ROIC
16.59%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NetEase, Inc.
image
Net Income 29.4 B
Depreciation & Amortization 3.06 B
Capital Expenditures -4.28 B
Stock-Based Compensation 3.24 B
Change in Working Capital 376 M
Others 1.28 B
Free Cash Flow 31.1 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NetEase, Inc.
image
Wall Street analysts predict an average 1-year price target for NTES of $126 , with forecasts ranging from a low of $82 to a high of $216 .
NTES Lowest Price Target Wall Street Target
82 USD -17.80%
NTES Average Price Target Wall Street Target
126 USD 26.00%
NTES Highest Price Target Wall Street Target
216 USD 116.52%
4. DIVIDEND ANALYSIS
0.45% DIVIDEND YIELD
0.432 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership NetEase, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7. News
Power Up: Gaming Industry Expansion Fuels Stock Opportunities The gaming industry is experiencing explosive growth, fueled by rapid technological advancements and soaring consumer demand. Valued at $220 billion in 2024, the gaming sector is projected to reach $260 billion by 2026. marketbeat.com - 2 weeks ago
NetEase Rises 7% in a Month: Is the Stock a Portfolio Must Have? NTES' strong portfolio, backed by continuous efforts to enhance its offerings, demonstrates solid growth prospects, making the stock an attractive buy. zacks.com - 3 weeks ago
NetEase: The Chinese Stock In The Right Industry At The Right Price The developer of newly released Marvel Rivals is trading at a cheap valuation despite the successful launch of their popular title in December. NetEase is trading at an 8.8x TTM free cash flow to enterprise value. As of Q3 2024, NetEase had ~$18.6 billion in cash and short-term investments with less than ~$1.6 billion in debt. seekingalpha.com - 3 weeks ago
NetEase (NTES) Upgraded to Strong Buy: Here's What You Should Know NetEase (NTES) has been upgraded to a Zacks Rank #1 (Strong Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 1 month ago
Best Momentum Stock to Buy for December 19th NTES, PLAB and SEIC made it to the Zacks Rank #1 (Strong Buy) momentum stocks list on December 19, 2024. zacks.com - 1 month ago
Best Income Stocks to Buy for December 16th ZIM, NTES and WTBA made it to the Zacks Rank #1 (Strong Buy) income stocks list on December 16, 2024. zacks.com - 1 month ago
Netease Cloud Music Expands Galaxy Album Writing Camp's Reach with Global Talent HANGZHOU, China , Dec. 11, 2024 /PRNewswire/ -- Netease Cloud Music's (NCM) Galaxy Album Writing Camp, a premier songwriting initiative, established to support domestic music artists, has expanded to embrace international music artists and songwriters aiming to enhance cross-market collaborations and cultural exchange. Into its 10th season, the Galaxy Album Writing Camp brought together talented songwriters and producers from around the world for intensive writing sessions held at the China Musical Techno Base in Xiaoshan, Hangzhou from Dec 2, 2024. prnewswire.com - 1 month ago
NetEase (NTES) Crossed Above the 200-Day Moving Average: What That Means for Investors From a technical perspective, NetEase (NTES) is looking like an interesting pick, as it just reached a key level of support. NTES recently overtook the 200-day moving average, and this suggests a long-term bullish trend. zacks.com - 1 month ago
NetEase: Solid Gaming Leadership With Clear Growth Runway And Attractive Valuation NetEase's strong game development, operational excellence, and growth opportunities make it a compelling investment despite recent revenue fluctuations. Successful Blizzard partnership revival and strong performance in self-developed games highlight NetEase's resilience and growth potential. NetEase's technical expertise, community-building, and AI integration in games showcase its market position and operational excellence. seekingalpha.com - 1 month ago
NetEase, Inc. (NTES) Q3 2024 Earnings Call Transcript NetEase, Inc. (NASDAQ:NTES ) Q3 2024 Earnings Conference Call November 14, 2024 7:00 AM ET Company Participants Brandi Piacente - Investor Relations William Ding - Founder, Director and Chief Executive Officer Bill Pang - Vice President of Corporate Development Conference Call Participants Lincoln Kong - Goldman Sachs Xueqing Zhang - CICC Ritchie Sun - HSBC Felix Liu - UBS Alicia Yap - Citigroup Operator Good day, and welcome to the NetEase 2024 Third Quarter Earnings Conference Call. Today's conference is being recorded. seekingalpha.com - 2 months ago
Youdao Reports Third Quarter 2024 Unaudited Financial Results HANGZHOU, China , Nov. 14, 2024 /PRNewswire/ -- Youdao, Inc. ("Youdao" or the "Company") (NYSE: DAO), an intelligent learning company with industry-leading technology in China, today announced its unaudited financial results for the third quarter ended September 30, 2024. Third Quarter 2024 Financial Highlights Total net revenues were RMB1.6 billion (US$224.1 million), representing a 2.2% increase from the same period in 2023. prnewswire.com - 2 months ago
Youdao, Inc. to Hold Annual General Meeting on December 12, 2024 BEIJING , Nov. 14, 2024 /PRNewswire/ -- Youdao, Inc. ("Youdao" or the "Company") (NYSE: DAO), an intelligent learning company with industry-leading technology in China, today announced that it will hold its annual general meeting of shareholders (the "AGM") at its offices at Building No.7, West Zone, Zhongguancun Software Park (Phase II), No.10 Xibeiwang East Road, Haidian District, Beijing, People's Republic of China on December 12, 2024 at 3:00 p.m. – 5:00 p.m. prnewswire.com - 2 months ago
8. Profile Summary

NetEase, Inc. NTES

image
COUNTRY CN
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 62.1 B
Dividend Yield 0.45%
Description NetEase, Inc. provides online services focusing on diverse content, community, communication, and commerce in the Peoples' Republic of China and internationally. The company operates in three segments: Online Game Services, Youdao, Cloud Music, and Innovative Businesses and Others. It develops and operates PC and mobile games, as well as offers games licensed from other game developers. The company's products and services include Youdao Dictionary, an online knowledge tool; Youdao Translation, a tool specifically designed to support translation needs of business and leisure travelers; U-Dictionary, an online dictionary and translation app; Youdao Kids' Dictionary, a smart and fun tool; smart devices, such as Youdao Dictionary Pen, Youdao Listening Pod, Youdao Smart Lamp, Youdao Pocket Translator, and Youdao Super Dictionary; online courses; interactive learning apps; enterprise services, such as Youdao Smart Learning Terminal, a device that automates paper-based homework processing and provides learning diagnosis through artificial intelligence technology at schools; and Youdao Smart Cloud, a cloud-based platform that allows third-party app developers, smart device brands and manufacturers to access advanced optical character recognition capabilities and neural machine translation engine. Its products and services also include NetEase Cloud Music, a music streaming platform; Yanxuan, an e-commerce platform, which sells private label products, including consumer electronics, food, apparel, homeware, kitchenware, and other general merchandise; NetEase Media, an internet media platform; NetEase Mail, an email service; NetEase CC Live streaming, a live streaming platform with a focus on game broadcasting; and NetEase Pay, a payment platform. The company was formerly known as NetEase.com, Inc. and changed its name to NetEase, Inc. in March 2012. NetEase, Inc. was founded in 1997 and is headquartered in Hangzhou, the People's Republic of China.
Contact NetEase Building, Hangzhou, 310052 https://netease.gcs-web.com
IPO Date June 30, 2000
Employees 29128
Officers Mr. Paul W. Boltz Jr. General Counsel Mr. Yingfeng Ding Executive Vice President Ms. Margaret Shi IR Director Mr. Lei Ding Founder, Chief Executive Officer & Director Ryutaro Ichimura President & Representative Director of PinCool Inc. Ms. Ying Li Head of Financial Reporting Mr. Bill Pang Vice President of Corporate Development