First Time Loading...

NetEase Inc
NASDAQ:NTES

Watchlist Manager
NetEase Inc Logo
NetEase Inc
NASDAQ:NTES
Watchlist
Price: 93.575 USD -0.47%
Updated: Apr 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

103.5B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+40%
5 Years
+102%
7 Years
+204%
10 Years
+1 025%
27.7B
+10%
Operating Income
Growth Rates:
1 Year
+41%
3 Years
+91%
5 Years
+178%
7 Years
+114%
10 Years
+537%
29.4B
+10%
Net Income
Growth Rates:
1 Year
+45%
3 Years
+144%
5 Years
+378%
7 Years
+153%
10 Years
+562%

Earnings Waterfall
NetEase Inc

Revenue
103.5B CNY
Cost of Revenue
-40.4B CNY
Gross Profit
63.1B CNY
Operating Expenses
-35.4B CNY
Operating Income
27.7B CNY
Other Expenses
1.7B CNY
Net Income
29.4B CNY

Income Statement
NetEase Inc

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
9 197
N/A
9 410
+2%
9 913
+5%
10 673
+8%
11 713
+10%
13 008
+11%
14 808
+14%
18 363
+24%
21 687
+18%
25 942
+20%
30 327
+17%
32 867
+8%
33 994
+3%
39 721
+17%
44 144
+11%
47 410
+7%
44 437
-6%
44 970
+1%
47 878
+6%
48 560
+1%
51 179
+5%
51 428
+0%
49 592
-4%
51 068
+3%
59 241
+16%
61 881
+4%
65 618
+6%
69 640
+6%
73 667
+6%
77 122
+5%
79 462
+3%
82 995
+4%
87 606
+6%
90 646
+3%
93 280
+3%
95 516
+2%
96 496
+1%
97 986
+2%
98 838
+1%
101 681
+3%
103 468
+2%
Gross Profit
Cost of Revenue
(2 479)
(2 530)
(2 731)
(2 979)
(3 262)
(3 775)
(4 729)
(6 694)
(8 349)
(10 507)
(12 457)
(13 512)
(12 834)
(15 662)
(18 629)
(21 281)
(19 394)
(21 456)
(23 856)
(23 262)
(23 832)
(22 298)
(19 971)
(20 800)
(27 686)
(28 686)
(30 367)
(32 374)
(34 684)
(36 464)
(37 406)
(39 014)
(40 635)
(41 890)
(42 773)
(43 076)
(43 730)
(43 161)
(42 579)
(42 200)
(40 405)
Gross Profit
6 718
N/A
6 880
+2%
7 182
+4%
7 693
+7%
8 451
+10%
9 232
+9%
10 078
+9%
11 669
+16%
13 339
+14%
15 437
+16%
17 871
+16%
19 356
+8%
21 160
+9%
24 058
+14%
25 515
+6%
26 129
+2%
25 043
-4%
23 514
-6%
24 022
+2%
25 298
+5%
27 346
+8%
29 130
+7%
29 622
+2%
30 268
+2%
31 555
+4%
33 195
+5%
35 250
+6%
37 266
+6%
38 983
+5%
40 659
+4%
42 057
+3%
43 982
+5%
46 971
+7%
48 755
+4%
50 506
+4%
52 439
+4%
52 766
+1%
54 826
+4%
56 260
+3%
59 482
+6%
63 063
+6%
Operating Income
Operating Expenses
(2 364)
(2 472)
(2 670)
(3 095)
(3 686)
(4 297)
(4 869)
(5 570)
(5 869)
(6 415)
(7 252)
(7 978)
(8 188)
(9 181)
(10 280)
(11 191)
(12 048)
(14 084)
(15 663)
(16 954)
(17 369)
(16 604)
(15 705)
(15 552)
(17 764)
(18 673)
(20 283)
(22 763)
(24 444)
(26 331)
(28 140)
(29 160)
(30 554)
(31 106)
(31 670)
(32 636)
(33 137)
(33 484)
(33 802)
(34 208)
(35 354)
Selling, General & Administrative
(1 443)
(1 510)
(1 640)
(1 925)
(2 363)
(2 765)
(3 131)
(3 606)
(3 748)
(4 122)
(4 730)
(5 259)
(5 267)
(5 959)
(6 733)
(7 311)
(7 886)
(9 388)
(10 102)
(10 399)
(9 990)
(8 648)
(7 721)
(7 552)
(9 351)
(10 155)
(11 302)
(13 156)
(14 076)
(15 044)
(15 855)
(15 902)
(16 478)
(16 692)
(17 080)
(17 839)
(18 099)
(18 094)
(18 085)
(18 113)
(18 869)
Research & Development
(922)
(962)
(1 030)
(1 169)
(1 323)
(1 532)
(1 737)
(1 965)
(2 122)
(2 294)
(2 523)
(2 719)
(2 920)
(3 221)
(3 546)
(3 879)
(4 162)
(4 695)
(5 561)
(6 555)
(7 378)
(7 957)
(7 986)
(8 001)
(8 413)
(8 518)
(8 980)
(9 607)
(10 369)
(11 286)
(12 285)
(13 257)
(14 076)
(14 414)
(14 589)
(14 797)
(15 039)
(15 391)
(15 718)
(16 096)
(16 485)
Operating Income
4 353
N/A
4 407
+1%
4 511
+2%
4 598
+2%
4 765
+4%
4 937
+4%
5 211
+6%
6 100
+17%
7 469
+22%
9 021
+21%
10 619
+18%
11 378
+7%
12 973
+14%
14 877
+15%
15 234
+2%
14 937
-2%
12 995
-13%
9 430
-27%
8 359
-11%
8 344
0%
9 977
+20%
12 525
+26%
13 915
+11%
14 715
+6%
13 791
-6%
14 521
+5%
14 967
+3%
14 502
-3%
14 539
+0%
14 328
-1%
13 916
-3%
14 821
+7%
16 417
+11%
17 648
+7%
18 836
+7%
19 803
+5%
19 629
-1%
21 341
+9%
22 458
+5%
25 274
+13%
27 709
+10%
Pre-Tax Income
Interest Income Expense
529
568
562
590
591
644
644
709
792
740
567
612
898
903
1 075
971
573
300
414
425
197
930
962
1 478
1 734
2 344
3 187
2 643
(96)
981
540
622
3 996
2 425
2 405
5 468
3 830
4 824
6 848
4 850
5 294
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(56)
0
0
0
(19)
0
0
0
(56)
0
0
0
0
Total Other Income
95
96
100
101
102
92
86
94
46
59
93
182
367
380
502
448
272
244
187
353
903
615
593
597
859
469
812
707
985
818
545
553
710
779
752
798
847
888
888
964
1 054
Pre-Tax Income
4 976
N/A
5 070
+2%
5 173
+2%
5 290
+2%
5 458
+3%
5 673
+4%
5 941
+5%
6 903
+16%
8 306
+20%
9 818
+18%
11 277
+15%
12 170
+8%
14 238
+17%
16 160
+13%
16 811
+4%
16 355
-3%
13 840
-15%
9 972
-28%
8 958
-10%
9 121
+2%
11 077
+21%
14 070
+27%
15 470
+10%
16 790
+9%
16 383
-2%
17 335
+6%
18 967
+9%
17 853
-6%
15 372
-14%
16 126
+5%
15 000
-7%
15 995
+7%
21 104
+32%
20 853
-1%
21 994
+5%
26 071
+19%
24 250
-7%
27 054
+12%
30 195
+12%
31 088
+3%
34 057
+10%
Net Income
Tax Provision
(531)
(568)
(534)
(524)
(663)
(698)
(746)
(948)
(1 261)
(1 577)
(1 694)
(1 722)
(2 102)
(2 515)
(2 955)
(2 753)
(2 156)
(1 495)
(1 213)
(1 831)
(2 461)
(3 446)
(3 709)
(2 954)
(2 915)
(2 730)
(3 110)
(3 365)
(3 042)
(3 233)
(3 282)
(3 747)
(4 128)
(4 074)
(4 220)
(4 999)
(5 032)
(5 442)
(4 895)
(4 598)
(4 700)
Income from Continuing Operations
4 445
4 502
4 639
4 765
4 796
4 975
5 195
5 955
7 045
8 242
9 584
10 448
12 135
13 644
13 854
13 601
11 684
8 477
7 746
7 291
8 616
10 625
11 763
13 838
13 469
14 606
15 856
14 487
12 330
12 893
11 718
12 248
16 976
16 778
17 774
21 072
19 218
21 613
25 301
26 491
29 357
Income to Minority Interest
0
3
(26)
(42)
(39)
(78)
(77)
(114)
(102)
(102)
(148)
(154)
(188)
(236)
(194)
(153)
(141)
(105)
(240)
(251)
(325)
(354)
(244)
(247)
(194)
(513)
(579)
(346)
(267)
58
236
(111)
(119)
32
162
382
494
460
348
296
59
Net Income (Common)
4 443
N/A
4 504
+1%
4 611
+2%
4 722
+2%
4 757
+1%
4 896
+3%
5 118
+5%
5 841
+14%
6 735
+15%
7 931
+18%
9 228
+16%
10 086
+9%
11 605
+15%
13 067
+13%
13 318
+2%
13 105
-2%
10 708
-18%
7 537
-30%
6 672
-11%
5 741
-14%
6 152
+7%
7 783
+27%
8 747
+12%
19 881
+127%
21 238
+7%
22 406
+5%
23 873
+7%
14 141
-41%
12 063
-15%
12 951
+7%
11 955
-8%
12 139
+2%
16 857
+39%
16 812
0%
18 561
+10%
22 078
+19%
20 338
-8%
22 698
+12%
25 650
+13%
26 788
+4%
29 417
+10%
EPS (Diluted)
1.37
N/A
1.38
+1%
1.41
+2%
1.44
+2%
1.45
+1%
1.49
+3%
1.55
+4%
1.77
+14%
2.03
+15%
2.39
+18%
2.79
+17%
3.05
+9%
3.5
+15%
3.93
+12%
4.01
+2%
3.95
-1%
3.23
-18%
2.27
-30%
2.04
-10%
1.77
-13%
1.89
+7%
2.4
+27%
2.69
+12%
6.1
+127%
6.53
+7%
6.84
+5%
7.27
+6%
4.12
-43%
3.6
-13%
3.8
+6%
3.52
-7%
3.6
+2%
5.01
+39%
5.08
+1%
5.61
+10%
6.7
+19%
6.17
-8%
6.96
+13%
7.89
+13%
8.23
+4%
9.05
+10%

See Also

Summary
NTES intrinsic value, competitors valuation, and company profile.
DCF Valuation
NTES stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NTES stock valuation using valuation multiples.
Wall Street Estimates
NTES price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NTES stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.