NetEase Inc
NASDAQ:NTES

Watchlist Manager
NetEase Inc Logo
NetEase Inc
NASDAQ:NTES
Watchlist
Price: 88.1 USD -0.61%
Market Cap: 56.8B USD
Have any thoughts about
NetEase Inc?
Write Note

Intrinsic Value

The intrinsic value of one NTES stock under the Base Case scenario is 109.46 USD. Compared to the current market price of 88.1 USD, NetEase Inc is Undervalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NTES Intrinsic Value
109.46 USD
Undervaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
NetEase Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NTES cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NTES?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
NetEase Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about NetEase Inc

Provide an overview of the primary business activities
of NetEase Inc.

What unique competitive advantages
does NetEase Inc hold over its rivals?

What risks and challenges
does NetEase Inc face in the near future?

Summarize the latest earnings call
of NetEase Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for NetEase Inc.

Provide P/S
for NetEase Inc.

Provide P/E
for NetEase Inc.

Provide P/OCF
for NetEase Inc.

Provide P/FCFE
for NetEase Inc.

Provide P/B
for NetEase Inc.

Provide EV/S
for NetEase Inc.

Provide EV/GP
for NetEase Inc.

Provide EV/EBITDA
for NetEase Inc.

Provide EV/EBIT
for NetEase Inc.

Provide EV/OCF
for NetEase Inc.

Provide EV/FCFF
for NetEase Inc.

Provide EV/IC
for NetEase Inc.

Show me price targets
for NetEase Inc made by professional analysts.

What are the Revenue projections
for NetEase Inc?

How accurate were the past Revenue estimates
for NetEase Inc?

What are the Net Income projections
for NetEase Inc?

How accurate were the past Net Income estimates
for NetEase Inc?

What are the EPS projections
for NetEase Inc?

How accurate were the past EPS estimates
for NetEase Inc?

What are the EBIT projections
for NetEase Inc?

How accurate were the past EBIT estimates
for NetEase Inc?

Compare the revenue forecasts
for NetEase Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of NetEase Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of NetEase Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of NetEase Inc compared to its peers.

Compare the P/E ratios
of NetEase Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing NetEase Inc with its peers.

Analyze the financial leverage
of NetEase Inc compared to its main competitors.

Show all profitability ratios
for NetEase Inc.

Provide ROE
for NetEase Inc.

Provide ROA
for NetEase Inc.

Provide ROIC
for NetEase Inc.

Provide ROCE
for NetEase Inc.

Provide Gross Margin
for NetEase Inc.

Provide Operating Margin
for NetEase Inc.

Provide Net Margin
for NetEase Inc.

Provide FCF Margin
for NetEase Inc.

Show all solvency ratios
for NetEase Inc.

Provide D/E Ratio
for NetEase Inc.

Provide D/A Ratio
for NetEase Inc.

Provide Interest Coverage Ratio
for NetEase Inc.

Provide Altman Z-Score Ratio
for NetEase Inc.

Provide Quick Ratio
for NetEase Inc.

Provide Current Ratio
for NetEase Inc.

Provide Cash Ratio
for NetEase Inc.

What is the historical Revenue growth
over the last 5 years for NetEase Inc?

What is the historical Net Income growth
over the last 5 years for NetEase Inc?

What is the current Free Cash Flow
of NetEase Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for NetEase Inc.

Business Breakdown

NetEase Inc., founded in 1997 and headquartered in Hangzhou, China, has established itself as a major player in the technology and gaming sectors. Initially flourishing as an Internet service provider, the company pivoted to online gaming in the early 2000s and has since become one of the largest gaming companies in the world. With its portfolio featuring popular titles like "Fantasy Westward Journey" and licensed games such as "World of Warcraft," NetEase has cultivated a diverse revenue stream. Beyond gaming, the company also offers a suite of online services, including e-commerce, advertising, and email services, creating a robust ecosystem that appeals to both users and investors. As Chi...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NetEase Inc

Current Assets 140.6B
Cash & Short-Term Investments 124B
Receivables 6.2B
Other Current Assets 10.4B
Non-Current Assets 44.3B
Long-Term Investments 4B
PP&E 8.2B
Other Non-Current Assets 32.1B
Current Liabilities 45.7B
Accounts Payable 755.4m
Accrued Liabilities 16.2B
Short-Term Debt 10.6B
Other Current Liabilities 18.1B
Non-Current Liabilities 7B
Long-Term Debt 428m
Other Non-Current Liabilities 6.6B
Efficiency

Earnings Waterfall
NetEase Inc

Revenue
105.7B CNY
Cost of Revenue
-39.3B CNY
Gross Profit
66.4B CNY
Operating Expenses
-37.7B CNY
Operating Income
28.6B CNY
Other Expenses
-1.1B CNY
Net Income
27.5B CNY

Free Cash Flow Analysis
NetEase Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 2024, NetEase achieved total net revenues of RMB 26.2 billion, reflecting a 3% quarter-over-quarter increase. The gaming segment drove growth, with online game revenue rising to RMB 20.9 billion, boosted by a 29% year-over-year increase in PC game revenue. The company enhanced its gaming portfolio, celebrating significant anniversaries for titles like Identity V, leading to record user engagement. Despite some declines in other segments, Youdao recorded a 2% increase in net revenue. The gross profit margin improved to 62.9%. For future guidance, strategic expansions are set for December with new game launches such as Where Winds Meet and Marvel Rivals, aiming to capitalize on growing market interest.

What is Earnings Call?
Fundamental Scores

NTES Profitability Score
Profitability Due Diligence

NetEase Inc's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional ROIC
74/100
Profitability
Score

NetEase Inc's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

NTES Solvency Score
Solvency Due Diligence

NetEase Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
82/100
Solvency
Score

NetEase Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NTES Price Targets Summary
NetEase Inc

Wall Street analysts forecast NTES stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NTES is 117.12 USD with a low forecast of 82.82 USD and a high forecast of 164.46 USD.

Lowest
Price Target
82.82 USD
6% Downside
Average
Price Target
117.12 USD
33% Upside
Highest
Price Target
164.46 USD
87% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NTES?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NTES is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

NTES News

Other Videos

Profile

NetEase Inc Logo
NetEase Inc

Country

China

Industry

Media

Market Cap

57.1B USD

Dividend Yield

2.84%

Description

NetEase Inc is a CN-based company operating in Entertainment industry. The company is headquartered in Hangzhou, Zhejiang. The company went IPO on 2000-06-30. NetEase Inc is a technology company. The firm operates three business segments. The Online Game Service segment is engaged in developing and operating online game services that cover mobile games and personal computer (PC) games. The games include Westward Journey, Onmyoji series and so on. The Youdao segment provides intelligent learning services. Its products and services include Youdao Premium Courses, Youdao Dictionary and Youdao Dictionary Pen. The Innovative Businesses and Others segment provides products Netease Cloud Music, Netease Mail, Netease News and other products. The firm conducts its businesses both in domestic and international markets, including Japan, the United States, Europe and Southeast Asia.

Contact

ZHEJIANG
Hangzhou
NetEase Building, No. 599 Wangshang Road, Binjiang District
ir.netease.com

IPO

2000-06-30

Employees

28 239

Officers

Founder, CEO & Director
Mr. Lei Ding
Head of Financial Reporting
Ms. Ying Li
IR Director
Ms. Margaret Shi
General Counsel
Mr. Paul W. Boltz Jr.
Vice President of Corporate Development
Mr. Bill Pang
Executive Vice President
Mr. Yingfeng Ding
Show More
President & Representative Director of PinCool Inc.
Ryutaro Ichimura
Show Less

See Also

Discover More
What is the Intrinsic Value of one NTES stock?

The intrinsic value of one NTES stock under the Base Case scenario is 109.46 USD.

Is NTES stock undervalued or overvalued?

Compared to the current market price of 88.1 USD, NetEase Inc is Undervalued by 20%.

Back to Top