NetEase, Inc. (NTES)
Last Price$96.6(3.1%)
Market Cap$63.1B
NTES Rating
NTES Quality rating performance
NTES Intrinsic Value
Key Highlights:
As of Mar 03, 2025 NTES Relative Value is $72.4, which is overvalued by 25.1%, compared to current share price of $96.6.
As of Mar 03, 2025 NTES DCF Value is $163.8, which is undervalued by 69.5%, compared to current share price of $96.6.
NTES Share Price History
1W (2.3%)
1M (6.8%)
6M 25.2%
YTD 7.2%
1Y (8.9%)
3Y 18.7%
5Y 63.9%
10Y 487.8%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
NTES Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$63.1B
$45.9B
CN¥105.3B
CN¥37.6B
Shares Outstanding
653M
Employees
N/A
Growth (CAGR)
9.3%
17.5%
(5.28%)
22.2%
8.66%
Profitability
62.5%
28.1%
28.2%
37.7%
35.7%
124.9%
Intrinsic Value
$116.6 (20.6% undervalued)
$162.1
$71.0
(1,054.5%)
Return on Capital
Financial Health
CN¥137.6B
(CN¥125.3B)
(3.3x)
Dividends
CN¥28.8
18.2%
2.4%
29.7%
Nov 29, 2024
Earnings
May 21, 2025
MISS by (3.2%)
MISS by (7.8%)
6 Beat & 4 Miss
NTES Stock Financials
NTES Income Statement Metrics
Annual
Quarterly
LTM
NTES Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$4,991.9M +27.5% YoY
Capital Expenditure (CAPEX)
($604.1M) +61.8% YoY
Free Cash Flow (FCF)
$4,387.8M +23.9% YoY
NTES Income Statement Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$14.6B 7.2% YoY
Cost of revenue
$5,708.7M (7.6%) YoY
Pre-tax income
$4,811.8M 40.4% YoY
32.9% margin
NTES Balance Sheet Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$26.2B
Current assets ($20.1B, 76.7% of total)
$17.8B (68.2%)
$1,300.6M (5.0%)
Other current assets
$949.0M (3.6%)
Non-current assets ($6,089.3M, 23.3% of total)
$3,216.1M (12.3%)
$1,242.9M (4.7%)
$839.4M (3.2%)
Other non-current assets
$790.9M (3.0%)
Financial position
($15.0B)
Cash & Short-term
Investments
Total Debt
NTES Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
NTES Earnings Surprises
Crunching data... Almost there!
NTES Dividends
NTES Dividend Yield
Crunching data... Almost there!
NTES Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with NTES
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$63.1B | 7.1 | $116.6 20.6% undervalued | (8.9%) | CN¥105.3B | CN¥37.6B | 1.8% | 35.7% | 62.5% | 131.6% | 8.6% | |
$42.8B | 6.4 | $15.4 75.2% overvalued | 56.8% | $2,613.8M | $758.5M | (6.6%) | 29.0% | 36.5% | (55.0%) | 321.1% | |
$37.0B | 5.4 | $53.4 74.4% overvalued | 42.2% | $5,450.5M | ($494.6M) | 1.0% | (9.1%) | 52.3% | (5.6%) | 18.3% | |
$34.3B | 6.5 | $103.4 20.0% overvalued | (6.5%) | $7,347.0M | $1,892.0M | (4.0%) | 25.8% | 78.6% | 14.7% | 25.4% | |
$8,463.1M | 5.6 | $16.8 15.0% overvalued | 90.9% | CN¥25.4B | CN¥2,388.2M | 14.0% | 9.4% | 30.0% | (77.7%) | 31.3% | |
$1,913.5M | 5.9 | $16.8 229.8% undervalued | (19.2%) | $2,549.3M | $395.8M | (0.7%) | 15.5% | 72.9% | 23.5% | (1,904.8%) | |
$483.4M | 7.9 | $80.5 723.4% undervalued | (21.3%) | $342.7M | $130.1M | 13.5% | 37.9% | 74.5% | 21.9% | 5.2% | |
$414.4M | 5.4 | $85.3 574.9% undervalued | 28.6% | $605.1M | $0.0 | (2.4%) | 0.0% | 73.1% | (49.7%) | 0.0% | |
$396.0M | 5.7 | $95.7 70.7% undervalued | (21.6%) | ₩516.7B | ₩0.0 | (31.7%) | 0.0% | 38.2% | 295.8% | 0.0% | |
$359.7M | 6.5 | $27.1 41.1% undervalued | (15.6%) | $443.2M | $29.3M | (4.1%) | 6.6% | 66.0% | 127.3% | (1.8%) | |
$233.3M | 5.6 | $1.7 16.5% overvalued | (25.9%) | $124.4M | ($2,228.5K) | 181.6% | (1.8%) | 54.0% | (1.2%) | 40.0% |
FAQ
What is NetEase, Inc. (NTES) stock rating?
As of today, NetEase, Inc. has a stock rating of 7 (out of 10), which is considered Great.
is NetEase, Inc. (NTES) a good stock to buy?
As of today, NetEase, Inc. has a Great stock rating, which is 20.6% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 12.8%.