image
Technology - Electronic Gaming & Multimedia - NASDAQ - CN
$ 98.296
-1.43 %
$ 63.4 B
Market Cap
15.55
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one NTES stock under the worst case scenario is HIDDEN Compared to the current market price of 98.3 USD, NetEase, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one NTES stock under the base case scenario is HIDDEN Compared to the current market price of 98.3 USD, NetEase, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one NTES stock under the best case scenario is HIDDEN Compared to the current market price of 98.3 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%
15.76% ROIC
15.76%
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 -16.58%
NTES Average Price Target Wall Street Target
126 USD 27.88%
NTES Highest Price Target Wall Street Target
216 USD 119.74%
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
NetEase, Inc. (NTES) Q4 2024 Earnings Call Transcript NetEase, Inc. (NASDAQ:NTES ) Q4 2024 Earnings Conference Call February 20, 2025 7:00 AM ET Company Participants Brandi Piacente - Investor Relations Bill Pang - Vice President, Corporate Development William Ding - Chief Executive Officer Conference Call Participants Yang Bai - CICC Yang Liu - Morgan Stanley Ritchie Sun - HSBC Alicia Yap - Citigroup. Lincoln Kong - Goldman Sachs Felix Liu - UBS Operator Good day and welcome to the NetEase 2024 Fourth Quarter and Fiscal Year 2024 Earnings Conference Call. seekingalpha.com - 1 week ago
NetEase Cloud Music Inc. Reports Fiscal Year 2024 Financial Results HANGZHOU, China , Feb. 20, 2025 /PRNewswire/ -- NetEase Cloud Music Inc. (HKEX: 9899 or the "Company"), a leading interactive music streaming service provider in China, today announced its financial results for the fiscal year 2024 ended December 31, 2024. Summary of Key Financial Metrics  (RMB in thousands, unless otherwise stated) Year ended 31 December 2024 2023 (Unaudited) (Unaudited) Revenue 7,950,146 7,866,992 Gross profit 2,681,512 2,102,670 Profit before income tax 1,570,255 767,679 Profit for the period 1,565,369 734,182 Non-IFRS measure: Adjusted net profit (1) 1,700,078 818,500 Fiscal Year 2024 K ey Financial Highlights Revenue was RMB8.0 billion, an increase of 1.1% compared with RMB7.9 billion in 2023. prnewswire.com - 1 week ago
Youdao Reports Fourth Quarter and Fiscal Year 2024 Unaudited Financial Results HANGZHOU, China , Feb. 20, 2025 /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 fourth quarter and fiscal year ended December 31, 2024. Fourth Quarter 2024 Financial Highlights Total net revenues were RMB1.3 billion (US$183.6 million), representing a 9.5% decrease from the same period in 2023. prnewswire.com - 1 week ago
NetEase Announces Fourth Quarter and Fiscal Year 2024 Unaudited Financial Results HANGZHOU, China , Feb. 20, 2025 /PRNewswire/ -- NetEase, Inc. (NASDAQ: NTES and HKEX: 9999, "NetEase" or the "Company"), a leading internet and game services provider, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2024. Fourth Quarter  202 4  Financial Highlights Net revenues were RMB26.7 billion (US$3.7 billion), a decrease of 1.4% compared with the same quarter of 2023. prnewswire.com - 1 week ago
NetEase raises fears it is unloading its overseas game properties, hurting U.S. gaming Chinese game companies may be forced to sell off their overseas holdings in U.S. game companies. That could cause an earthquake in gaming. venturebeat.com - 1 week ago
Report: Netease lays off Seattle team working on hit video game ‘Marvel Rivals' A Seattle-based team that contributed to development on the popular online action game Marvel Rivals has reportedly been dismissed by its parent company. geekwire.com - 1 week ago
Beyond DeepSeek: 4 Chinese ETFs for AI & Tech Exposure As Chinese artificial intelligence company DeepSeek continues to challenge American chip manufacturer NVIDIA for chip dominance, investors are looking to China for their next tech investments. Billionaire investor and founder of Appaloosa Management recently increased his firm's holdings in companies like Alibaba Group NYSE: BABA while drastically decreasing holdings in American companies like Meta Platforms NASDAQ: META. marketbeat.com - 1 week ago
These 2 Computer and Technology Stocks Could Beat Earnings: Why They Should Be on Your Radar The Zacks Earnings ESP is a great way to find potential earnings surprises. Why investors should take advantage now. zacks.com - 2 weeks ago
NetEase Cloud Music Inc. to Report Fiscal Year 2024 Financial Results on February 20, 2025 HANGZHOU, China , Feb. 6, 2025 /PRNewswire/ -- NetEase Cloud Music Inc. (HKEX: 9899 or the "Company"), a leading interactive music streaming service provider in China, today announced that it will report its financial results for the fiscal year of 2024 ended December 31, 2024 on Thursday, February 20, 2025, after the Hong Kong market closes. The Company's management will host an earnings conference call at 7:00 p.m. prnewswire.com - 3 weeks ago
NetEase to Report Fourth Quarter and Fiscal Year 2024 Financial Results on February 20 HANGZHOU, China , Feb. 6, 2025 /PRNewswire/ -- NetEase, Inc. (NASDAQ: NTES and HKEX: 9999, "NetEase" or the "Company"), a leading internet and game services provider, today announced that it will report financial results for the fourth quarter and fiscal year 2024 on Thursday, February 20, 2025, before the open of the U.S. markets. The earnings teleconference call with simultaneous webcast will take place at 7:00 a.m. prnewswire.com - 3 weeks ago
Youdao to Report Fourth Quarter and Fiscal Year 2024 Financial Results on February 20 HANGZHOU, China , Feb. 6, 2025 /PRNewswire/ -- Youdao, Inc. ("Youdao" or the "Company") (NYSE: DAO), an intelligent learning company with industry-leading technology in China, today announced that it will report its fourth quarter and fiscal year 2024 financial results on Thursday, February 20, 2025, before the open of the U.S. markets. The earnings teleconference call with simultaneous webcast will take place at 5:00 a.m. prnewswire.com - 3 weeks ago
Cash Flow Focus: Thermo Fisher, Energy Transfer, and NetEase Investors focused on top-and-bottom-line performance—important as they are—do so at the risk of neglecting another crucial metric for companies across industries: cash flow. Put simply, without adequate cash flow, it becomes difficult for any company to sustain its operations, let alone continue to grow its business through expansion, innovation, or acquisitions. marketbeat.com - 1 month ago
8. Profile Summary

NetEase, Inc. NTES

image
COUNTRY CN
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 63.4 B
Dividend Yield 0.45%
Description NetEase, Inc. engages in online games, music streaming, online intelligent learning services, and internet content services businesses in China and internationally. The company operates through Games and Related Value-Added Services; Youdao; Cloud Music; and Innovative Businesses and Others segments. 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 Smart Learning Pad, and Youdao Listening Pod; online courses; interactive learning apps; and education digitalization solutions, such as Youdao Smart Learning Terminal, a device that automates paper-based homework processing; Youdao Smart Cloud, a cloud-based platform that allows third-party app developers, smart device brands, and manufacturers to the company's OCR capabilities; and Youdao Sports, a sports-centric educational system. Its products and services include NetEase Cloud Music, a music streaming platform; Yanxuan, an e-commerce platform, which sells private label products; www.163.com portal and related mobile app, Wangyi Xinwen, which deliver information such as news, sports events, technology, fashion trends, and online entertainment; 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 Ryutaro Ichimura President & Representative Director of PinCool Inc. Ms. Ying Li Head of Financial Reporting Mr. Paul W. Boltz Jr. General Counsel Mr. Bill Pang Vice President of Corporate Development Mr. Yingfeng Ding Executive Vice President Mr. Lei Ding Founder, Chief Executive Officer & Director Ms. Margaret Shi IR Director