NetEase Financial Statements (NTES)
|
|
|
|
Report date
|
|
|
28.04.2022 |
27.04.2023 |
25.04.2024 |
15.04.2025 |
15.04.2026 |
|
21.05.2026 |
|
Currency
|
|
|
CNY |
CNY |
CNY |
CNY |
CNY |
|
CNY |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
87 606 |
96 496 |
103 468 |
105 295 |
112 626 |
|
114 389 |
|
Operating Income, bln rub |
|
|
16 417 |
19 629 |
27 709 |
29 584 |
35 835 |
|
38 051 |
|
EBITDA, bln rub |
? |
|
19 693 |
22 487 |
30 764 |
32 002 |
38 072 |
|
40 238 |
|
Net profit, bln rub |
? |
|
16 857 |
20 338 |
29 417 |
29 698 |
33 760 |
|
34 133 |
|
|
OCF, bln rub |
? |
|
24 927 |
27 709 |
35 331 |
39 677 |
49 357 |
|
52 015 |
|
CAPEX, bln rub |
? |
|
3 110 |
2 643 |
4 276 |
2 206 |
1 036 |
|
1 716 |
|
FCF, bln rub |
? |
|
21 817 |
25 066 |
31 055 |
37 470 |
48 321 |
|
50 300 |
|
Dividend payout, bln rub
|
|
|
3 508 |
6 724 |
8 014 |
11 165 |
13 449 |
|
13 347 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
20.8% |
33.1% |
27.2% |
37.6% |
39.8% |
|
39.1% |
|
|
OPEX, bln rub |
|
|
30 554 |
33 138 |
35 354 |
36 223 |
36 567 |
|
37 089 |
|
Cost of production, bln rub |
|
|
40 635 |
43 730 |
40 405 |
39 488 |
40 224 |
|
39 249 |
|
R&D, bln rub |
|
|
14 076 |
15 039 |
16 485 |
17 525 |
17 719 |
|
17 815 |
|
Interest expenses, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Assets, bln rub |
|
|
153 644 |
172 761 |
185 925 |
195 992 |
221 556 |
|
231 397 |
|
Net Assets, bln rub |
? |
|
95 328 |
104 731 |
124 286 |
138 686 |
160 398 |
|
164 722 |
|
Debt, bln rub |
|
|
21 694 |
28 462 |
20 483 |
12 817 |
6 388 |
|
10 955 |
|
Cash, bln rub |
|
|
97 535 |
117 459 |
126 721 |
137 581 |
167 036 |
|
170 904 |
|
Net debt, bln rub |
|
|
-75 841 |
-88 997 |
-106 238 |
-124 764 |
-160 648 |
|
-159 948 |
|
|
Ordinary share price, rub |
|
|
101.8 |
|
|
89.2 |
137.6 |
|
123.3 |
|
Number of ordinary shares, mln |
|
|
665.2 |
652.7 |
650.1 |
646.3 |
638.4 |
|
639.6 |
|
|
Market cap, bln rub |
|
|
67 701 |
0 |
0 |
57 657 |
87 851 |
|
78 889 |
|
EV, bln rub |
? |
|
-8 139 |
-88 997 |
-106 238 |
-67 107 |
-72 797 |
|
-81 060 |
|
Book value, bln rub |
|
|
88 008 |
96 325 |
116 471 |
131 245 |
156 351 |
|
160 707 |
|
|
EPS, rub |
? |
|
25.3 |
31.2 |
45.2 |
46.0 |
52.9 |
|
53.4 |
|
FCF/share, rub |
|
|
32.8 |
38.4 |
47.8 |
58.0 |
75.7 |
|
78.6 |
|
BV/share, rub |
|
|
132.3 |
147.6 |
179.2 |
203.1 |
244.9 |
|
251.3 |
|
|
EBITDA margin, % |
? |
|
22.5% |
23.3% |
29.7% |
30.4% |
33.8% |
|
35.2% |
|
Net margin, % |
? |
|
19.2% |
21.1% |
28.4% |
28.2% |
30.0% |
|
29.8% |
|
FCF yield, % |
? |
|
32.2% |
|
|
65.0% |
55.0% |
|
63.8% |
|
ROE, % |
? |
|
17.7% |
19.4% |
23.7% |
21.4% |
21.0% |
|
20.7% |
|
ROA, % |
? |
|
11.0% |
11.8% |
15.8% |
15.2% |
15.2% |
|
14.8% |
|
|
P/E |
? |
|
4.02 |
0.00 |
0.00 |
1.94 |
2.60 |
|
2.31 |
|
P/FCF |
|
|
3.10 |
0.00 |
0.00 |
1.54 |
1.82 |
|
1.57 |
|
P/S |
? |
|
0.77 |
0.00 |
0.00 |
0.55 |
0.78 |
|
0.69 |
|
P/BV |
? |
|
0.77 |
0.00 |
0.00 |
0.44 |
0.56 |
|
0.49 |
|
EV/EBITDA |
? |
|
-0.41 |
-3.96 |
-3.45 |
-2.10 |
-1.91 |
|
-2.01 |
|
Debt/EBITDA |
|
|
-3.85 |
-3.96 |
-3.45 |
-3.90 |
-4.22 |
|
-3.98 |
|
|
R&D/CAPEX, % |
|
|
452.6% |
568.9% |
385.5% |
794.3% |
1 710% |
|
1 038% |
|
|
CAPEX/Revenue, % |
|
|
3.55% |
2.74% |
4.13% |
2.10% |
0.92% |
|
1.50% |
|
| NetEase shareholders |
