NetEase Financial Statements (NTES) |
||||||||||
NetEasesmart-lab.ru | % | 2021 | 2022 | 2022 | 2023 | 2023 | LTM ? | |||
---|---|---|---|---|---|---|---|---|---|---|
Report date | 28.04.2022 | 31.12.2022 | 27.04.2023 | 31.12.2023 | 25.04.2024 | 23.05.2024 | ||||
Currency | CNY | CNY | CNY | CNY | CNY | CNY | ||||
Financial report URL | ||||||||||
Revenue, bln rub | ? | 87 606 | 96 496 | 96 496 | 103 468 | 103 468 | 108 402 | |||
Operating Income, bln rub | 16 417 | 19 629 | 19 629 | 27 709 | 27 709 | 28 917 | ||||
EBITDA, bln rub | ? | 17 236 | 20 862 | 20 862 | 30 764 | 29 591 | 31 926 | |||
Net profit, bln rub | ? | 16 857 | 20 338 | 20 338 | 29 417 | 29 417 | 28 635 | |||
OCF, bln rub | ? | 24 927 | 27 709 | 27 709 | 35 331 | 35 331 | 43 018 | |||
CAPEX, bln rub | ? | 3 110 | 2 643 | 2 643 | 2 302 | 4 276 | 3 081 | |||
FCF, bln rub | ? | 21 817 | 25 066 | 25 066 | 33 030 | 31 055 | 39 936 | |||
Dividend payout, bln rub | 3 508 | 6 724 | 6 724 | 8 014 | 8 014 | 11 886 | ||||
Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
Dividend payout ratio, % | 20.8% | 33.1% | 33.1% | 27.2% | 27.2% | 41.5% | ||||
OPEX, bln rub | 30 554 | 33 138 | 33 138 | 34 434 | 35 354 | 39 100 | ||||
Cost of production, bln rub | 40 635 | 43 730 | 43 730 | 40 405 | 40 405 | 40 770 | ||||
R&D, bln rub | 14 076 | 15 039 | 15 039 | 16 485 | 16 485 | 17 480 | ||||
Interest expenses, bln rub | 0.000 | 2 150 | 2 150 | 0.000 | 0.000 | 0.000 | ||||
Assets, bln rub | 153 644 | 172 761 | 172 761 | 185 925 | 185 925 | 195 065 | ||||
Net Assets, bln rub | ? | 95 328 | 104 731 | 104 731 | 124 286 | 124 286 | 127 276 | |||
Debt, bln rub | 20 627 | 27 531 | 27 531 | 19 668 | 20 483 | 25 271 | ||||
Cash, bln rub | 97 535 | 117 459 | 117 459 | 126 721 | 126 721 | 134 596 | ||||
Net debt, bln rub | -76 907 | -89 929 | -89 929 | -107 053 | -106 238 | -109 324 | ||||
Ordinary share price, rub | 101.8 | 72.6 | 72.6 | 93.2 | 93.2 | 86.1 | ||||
Number of ordinary shares, mln | 665.2 | 665.2 | 652.7 | 650.1 | 650.1 | 642.3 | ||||
Market cap, bln rub | 67 701 | 48 312 | 47 405 | 60 562 | 60 562 | 55 311 | ||||
EV, bln rub | ? | -9 206 | -41 617 | -42 524 | -46 490 | -45 675 | -54 013 | |||
Book value, bln rub | 90 625 | 98 443 | 98 443 | 120 211 | 116 471 | 123 227 | ||||
EPS, rub | ? | 25.3 | 30.6 | 31.2 | 45.3 | 45.3 | 44.6 | |||
FCF/share, rub | 32.8 | 37.7 | 38.4 | 50.8 | 47.8 | 62.2 | ||||
BV/share, rub | 136.2 | 148.0 | 150.8 | 184.9 | 179.2 | 191.8 | ||||
EBITDA margin, % | ? | 19.7% | 21.6% | 21.6% | 29.7% | 28.6% | 29.5% | |||
Net margin, % | ? | 19.2% | 21.1% | 21.1% | 28.4% | 28.4% | 26.4% | |||
FCF yield, % | ? | 32.2% | 51.9% | 52.9% | 54.5% | 51.3% | 72.2% | |||
ROE, % | ? | 17.7% | 19.4% | 19.4% | 23.7% | 23.7% | 22.5% | |||
ROA, % | ? | 11.0% | 11.8% | 11.8% | 15.8% | 15.8% | 14.7% | |||
P/E | ? | 4.02 | 2.38 | 2.33 | 2.06 | 2.06 | 1.93 | |||
P/FCF | 3.10 | 1.93 | 1.89 | 1.83 | 1.95 | 1.38 | ||||
P/S | ? | 0.77 | 0.50 | 0.49 | 0.59 | 0.59 | 0.51 | |||
P/BV | ? | 0.75 | 0.49 | 0.48 | 0.50 | 0.52 | 0.45 | |||
EV/EBITDA | ? | -0.53 | -1.99 | -2.04 | -1.51 | -1.54 | -1.69 | |||
Debt/EBITDA | -4.46 | -4.31 | -4.31 | -3.48 | -3.59 | -3.42 | ||||
R&D/CAPEX, % | 452.6% | 568.9% | 568.9% | 716.3% | 385.5% | 567.3% | ||||
CAPEX/Revenue, % | 3.55% | 2.74% | 2.74% | 2.22% | 4.13% | 2.84% | ||||
NetEase shareholders |