NETEASE, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 105 USD | +0,73% |
|
+6,54% | +12,68% |
| 15/05 | Tencent, NetEase sluiten hoorns voor suprematie in games | MT |
| 07/05 | Winstnemingen, vooruitzichten China wankelen op Aziatische aandelenmarkten | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 273.162 | 431.820 | 420.541 | 310.721 | 413.369 | 488.580 | - | - |
| Bedrijfswaarde 1 | 214.794 | 357.855 | 353.039 | 247.963 | 310.752 | 360.696 | 340.335 | 312.254 |
| K/w-verhouding | 13,1 x | 34,7 x | 25,8 x | 16,2 x | 14,6 x | 15,9 x | 14,3 x | 12,1 x |
| Dividendrendement | 2,28% | 0,81% | 1,2% | 1,91% | 2,79% | 2,21% | 2,46% | 2,67% |
| Marktkapitalisatie/omzet | 4,61 x | 5,86 x | 4,8 x | 3,22 x | 4 x | 4,29 x | 3,91 x | 3,61 x |
| Bedrijfswaarde/omzet | 3,63 x | 4,86 x | 4,03 x | 2,57 x | 3 x | 3,17 x | 2,72 x | 2,31 x |
| Bedrijfswaarde/EBITDA | 13,1 x | 19,9 x | 17,9 x | 11 x | 10,1 x | 10,4 x | 8,63 x | 7,13 x |
| Bedrijfswaarde/FCF | 13,4 x | 15 x | 16,2 x | 9,89 x | 9,41 x | 10,1 x | 9,16 x | 7,5 x |
| FCF Yield | 7,45% | 6,66% | 6,18% | 10,1% | 10,6% | 9,86% | 10,9% | 13,3% |
| Price to Book | 4,47 x | 5,03 x | 4,51 x | 3,12 x | 3,42 x | 3,39 x | 2,95 x | 2,53 x |
| Aantal aandelen (in duizenden) | 639.804 | 691.023 | 650.472 | 620.272 | 625.194 | 644.494 | - | - |
| Referentieprijs 2 | 426,9 | 624,9 | 646,5 | 500,9 | 661,2 | 758,1 | 758,1 | 758,1 |
| Datum van publicatie | 26-02-20 | 25-02-21 | 24-02-22 | 23-02-23 | 29-02-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 59.241 | 73.667 | 87.606 | 96.496 | 103.468 | 113.760 | 124.981 | 135.181 |
| EBITDA 1 | 16.404 | 17.996 | 19.693 | 22.487 | 30.764 | 34.581 | 39.430 | 43.795 |
| Bedrijfsresultaat (EBIT) 1 | 13.791 | 14.538 | 16.417 | 19.629 | 27.709 | 32.137 | 36.322 | 40.611 |
| Operationele Marge | 23,28% | 19,74% | 18,74% | 20,34% | 26,78% | 28,25% | 29,06% | 30,04% |
| Resultaat voor belastingen (EBT) 1 | 25.533 | 15.372 | 21.104 | 24.250 | 34.057 | 37.269 | 41.441 | 46.025 |
| Nettowinst (verlies) 1 | 21.238 | 12.063 | 16.857 | 20.338 | 29.417 | 30.764 | 33.846 | 37.661 |
| Nettomarge | 35,85% | 16,37% | 19,24% | 21,08% | 28,43% | 27,04% | 27,08% | 27,86% |
| WPA 2 | 32,67 | 18,01 | 25,03 | 30,85 | 45,23 | 47,68 | 53,12 | 62,60 |
| Free Cash Flow 1 | 16.007 | 23.833 | 21.817 | 25.066 | 33.030 | 35.554 | 37.136 | 41.637 |
| FCF-marge | 27,02% | 32,35% | 24,9% | 25,98% | 31,92% | 31,25% | 29,71% | 30,8% |
| Kasstroomconversie (ebitda) | 97,58% | 132,43% | 110,79% | 111,47% | 107,36% | 102,81% | 94,18% | 95,07% |
| Kasstroomconversie (nettowinst) | 75,37% | 197,57% | 129,42% | 123,25% | 112,28% | 115,57% | 109,72% | 110,56% |
| Dividend per aandeel 2 | 9,751 | 5,060 | 7,785 | 9,581 | 18,44 | 16,77 | 18,68 | 20,22 |
| Datum van publicatie | 26-02-20 | 25-02-21 | 24-02-22 | 23-02-23 | 29-02-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 22.191 | 24.374 | 23.556 | 23.159 | 24.427 | 25.354 | 25.046 | 24.011 | 27.270 | 27.140 | 26.786 | 26.325 | 29.200 | 29.832 | 32.595 |
| EBITDA 1 | 4.581 | 5.444 | 6.273 | 5.555 | 5.456 | 5.203 | 8.302 | 6.724 | 8.210 | 7.528 | 7.002 | 6.088 | 7.458 | 8.139 | - |
| Bedrijfsresultaat (EBIT) 1 | 3.775 | 4.608 | 5.507 | 4.946 | 4.742 | 4.433 | 7.220 | 6.063 | 7.558 | 6.868 | 8.024 | 7.656 | 8.407 | 8.433 | - |
| Operationele Marge | 17,01% | 18,91% | 23,38% | 21,36% | 19,41% | 17,49% | 28,83% | 25,25% | 27,71% | 25,31% | 29,96% | 29,08% | 28,79% | 28,27% | - |
| Resultaat voor belastingen (EBT) 1 | 4.131 | 6.597 | 5.535 | 5.731 | 8.208 | 4.776 | 8.339 | 8.872 | 9.101 | 7.745 | 9.056 | 8.584 | 9.533 | 9.585 | - |
| Nettowinst (verlies) 1 | 3.182 | 5.694 | 4.394 | 5.291 | 6.699 | 3.953 | 6.755 | 8.243 | 7.837 | 6.582 | 7.468 | 7.230 | 7.946 | 7.686 | - |
| Nettomarge | 14,34% | 23,36% | 18,65% | 22,85% | 27,43% | 15,59% | 26,97% | 34,33% | 28,74% | 24,25% | 27,88% | 27,47% | 27,21% | 25,77% | - |
| WPA 2 | 4,730 | 8,570 | 6,630 | 8,000 | 10,17 | 6,050 | 10,37 | 12,69 | 12,06 | 10,12 | 12,13 | 11,40 | 13,28 | 14,05 | - |
| Dividend per aandeel 2 | 1,438 | 2,563 | 2,142 | 2,443 | 3,113 | 1,865 | 3,290 | 3,820 | 3,585 | 7,764 | 3,939 | 3,776 | 4,004 | 4,160 | 4,602 |
| Datum van publicatie | 16-11-21 | 24-02-22 | 24-05-22 | 18-08-22 | 17-11-22 | 23-02-23 | 25-05-23 | 24-08-23 | 16-11-23 | 29-02-24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 58.368 | 73.965 | 67.502 | 62.758 | 102.617 | 127.884 | 148.245 | 176.325 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 16.007 | 23.833 | 21.817 | 25.066 | 33.030 | 35.554 | 37.136 | 41.637 |
| ROE (netto-inkomsten/eigen vermogen) | 29,4% | 20,5% | 19% | 20,3% | 25,7% | 23,8% | 22,2% | 21,1% |
| ROA (netto-inkomsten/totale activa) | 15,7% | 11,6% | 11,4% | 12,5% | 16,4% | 16,1% | 15,3% | 15,1% |
| Totale activa 1 | 134.978 | 104.172 | 147.759 | 163.203 | 179.343 | 191.674 | 221.433 | 250.093 |
| Nettoactief per aandeel 2 | 95,40 | 124,0 | 143,0 | 160,0 | 193,0 | 223,0 | 257,0 | 300,0 |
| Cashflow per aandeel 2 | 26,50 | 37,10 | 7,400 | 42,00 | 54,30 | 69,00 | 65,60 | 66,50 |
| Capex 1 | 1.209 | 1.056 | 3.038 | 2.602 | 4.266 | 3.102 | 3.401 | 3.246 |
| Capex/omzet | 2,04% | 1,43% | 3,47% | 2,7% | 4,12% | 2,73% | 2,72% | 2,4% |
| Datum van publicatie | 26-02-20 | 25-02-21 | 24-02-22 | 23-02-23 | 29-02-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
30
Laatste slotkoers
758,1
CNY
Gemiddelde koersdoel
962,2
CNY
Spread / Gemiddelde doel
+26,92%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,68% | 67,65 mld. | |
| +3,68% | 14,39 mld. | |
| +33,26% | 8,81 mld. | |
| -0,83% | 6,24 mld. | |
| -10,85% | 5,11 mld. | |
| -18,02% | 4,31 mld. | |
| +13,08% | 3,98 mld. | |
| -4,40% | 3,74 mld. | |
| +2,64% | 3,32 mld. | |
| -9,98% | 3,25 mld. |
- Beurs
- Aandelen
- Koers NTES
- Financiën NetEase, Inc.
