Financhill
Buy
62

NTES Quote, Financials, Valuation and Earnings

Last price:
$99.25
Seasonality move :
14.23%
Day range:
$95.02 - $99.69
52-week range:
$75.85 - $110.15
Dividend yield:
2.6%
P/E ratio:
15.52x
P/S ratio:
4.37x
P/B ratio:
3.37x
Volume:
2.4M
Avg. volume:
1.7M
1-year change:
2.26%
Market cap:
$64B
Revenue:
$14.7B
EPS (TTM):
$6.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.7B $13.6B $14.4B $14.6B $14.7B
Revenue Growth (YoY) 24.46% 27.11% 5.88% 1.82% 0.32%
 
Cost of Revenues $5B $6.3B $6.5B $5.7B $5.5B
Gross Profit $5.6B $7.3B $7.9B $8.9B $9.2B
Gross Profit Margin 52.92% 53.62% 54.68% 60.95% 62.5%
 
R&D Expenses $1.5B $2.2B $2.2B $2.3B $2.4B
Selling, General & Admin $2B $2.6B $2.7B $2.7B $2.6B
Other Inc / (Exp) -$110.8M $490.6M $368M $314.9M $169M
Operating Expenses $3.5B $4.7B $4.9B $5B $5B
Operating Income $2.1B $2.5B $2.9B $3.9B $4.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.2B $3.3B $3.6B $4.8B $5B
Earnings of Discontinued Ops. -- -- $93M -- --
Income Tax Expense $440.8M $639.4M $749.1M $664.4M $761.1M
Net Income to Company $1.8B $2.6B $2.9B $4.2B $4.2B
 
Minority Interest in Earnings -$38.8M -$18.5M $73.6M $8.4M -$77.9M
Net Income to Common Excl Extra Items $1.7B $2.6B $3B $4.2B $4.1B
 
Basic EPS (Cont. Ops) $2.64 $3.93 $4.64 $6.47 $6.47
Diluted EPS (Cont. Ops) $2.61 $3.88 $4.59 $6.40 $6.40
Weighted Average Basic Share $661.1M $665.2M $652.7M $643.3M $640.1M
Weighted Average Diluted Share $670M $673.5M $659.2M $650.4M $646.1M
 
EBITDA $2.6B $3.1B $3.3B $4.3B $4.5B
EBIT $2.1B $2.5B $2.9B $3.9B $4.1B
 
Revenue (Reported) $10.7B $13.6B $14.4B $14.6B $14.7B
Operating Income (Reported) $2.1B $2.5B $2.9B $3.9B $4.1B
Operating Income (Adjusted) $2.1B $2.5B $2.9B $3.9B $4.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.8B $3.6B $3.8B $3.7B
Revenue Growth (YoY) 33.43% 27.79% -6.42% 5.79% -1.41%
 
Cost of Revenues $1.5B $1.8B $1.7B $1.4B $1.5B
Gross Profit $1.5B $2B $1.9B $2.3B $2.3B
Gross Profit Margin 50.24% 53% 52.24% 61.99% 60.84%
 
R&D Expenses $456.9M $601.2M $575M $622.3M $621.2M
Selling, General & Admin $586.1M $697.2M $663.6M $761M $553.3M
Other Inc / (Exp) -$291.7M $249M -$40.3M -$53.5M $181.8M
Operating Expenses $1B $1.3B $1.2B $1.4B $1.2B
Operating Income $454.3M $720.1M $623.2M $954.2M $1.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $224.3M $1B $671.4M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.4M $145.9M $135.9M $148.5M $192.5M
Net Income to Company $140.9M $882.3M $611.8M $1B $1.2B
 
Minority Interest in Earnings $6.2M $4.9M $20.1M -$13.1M -$21.2M
Net Income to Common Excl Extra Items $147.2M $889.8M $555.7M $914.5M $1.2B
 
Basic EPS (Cont. Ops) $0.22 $1.36 $0.86 $1.42 $1.92
Diluted EPS (Cont. Ops) $0.22 $1.34 $0.85 $1.40 $1.90
Weighted Average Basic Share $672.6M $656.2M $647.9M $642.5M $634.8M
Weighted Average Diluted Share $682.2M $664.6M $653.8M $650.6M $641.2M
 
EBITDA $599.4M $850.7M $731.3M $1B $1.2B
EBIT $454.3M $720.1M $623.2M $954.2M $1.1B
 
Revenue (Reported) $3B $3.8B $3.6B $3.8B $3.7B
Operating Income (Reported) $454.3M $720.1M $623.2M $954.2M $1.1B
Operating Income (Adjusted) $454.3M $720.1M $623.2M $954.2M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.7B $13.6B $14.3B $14.6B $14.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $6.3B $6.5B $5.7B $5.5B
Gross Profit $5.6B $7.3B $7.8B $8.9B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $2.2B $2.2B $2.3B $2.4B
Selling, General & Admin $2B $2.6B $2.7B $2.7B $2.6B
Other Inc / (Exp) -$127M $491.9M $359M $318.6M $168.6M
Operating Expenses $3.5B $4.7B $4.9B $5B $5B
Operating Income $2.1B $2.5B $2.9B $3.9B $4.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.2B $3.3B $3.6B $4.8B $5B
Earnings of Discontinued Ops. -- -- $94.5M -- --
Income Tax Expense $437.9M $639.2M $749.8M $666.3M $761.1M
Net Income to Company $1.8B $2.6B $2.9B $4.2B $4.2B
 
Minority Interest in Earnings -$37.5M -$18.3M $73.3M $8.9M -$77.9M
Net Income to Common Excl Extra Items $1.7B $2.6B $3B $4.2B $4.1B
 
Basic EPS (Cont. Ops) $2.64 $3.95 $4.63 $6.47 $6.47
Diluted EPS (Cont. Ops) $2.59 $3.89 $4.59 $6.39 $6.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $3.1B $3.4B $4.4B $4.5B
EBIT $2.1B $2.5B $2.9B $3.9B $4.1B
 
Revenue (Reported) $10.7B $13.6B $14.3B $14.6B $14.7B
Operating Income (Reported) $2.1B $2.5B $2.9B $3.9B $4.1B
Operating Income (Adjusted) $2.1B $2.5B $2.9B $3.9B $4.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.6B $14.3B $14.6B $14.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $6.5B $5.7B $5.5B --
Gross Profit $7.3B $7.8B $8.9B $9.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.2B $2.2B $2.3B $2.4B --
Selling, General & Admin $2.6B $2.7B $2.7B $2.6B --
Other Inc / (Exp) $491.9M $359M $318.6M $168.6M --
Operating Expenses $4.7B $4.9B $5B $5B --
Operating Income $2.5B $2.9B $3.9B $4.1B --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.3B $3.6B $4.8B $5B --
Earnings of Discontinued Ops. -- $94.5M -- -- --
Income Tax Expense $639.2M $749.8M $666.3M $761.1M --
Net Income to Company $2.6B $2.9B $4.2B $4.2B --
 
Minority Interest in Earnings -$18.3M $73.3M $8.9M -$77.9M --
Net Income to Common Excl Extra Items $2.6B $3B $4.2B $4.1B --
 
Basic EPS (Cont. Ops) $3.95 $4.63 $6.47 $6.47 --
Diluted EPS (Cont. Ops) $3.89 $4.59 $6.39 $6.40 --
Weighted Average Basic Share $2.7B $2.6B $2.6B $2.6B --
Weighted Average Diluted Share $2.7B $2.6B $2.6B $2.6B --
 
EBITDA $3.1B $3.4B $4.4B $4.5B --
EBIT $2.5B $2.9B $3.9B $4.1B --
 
Revenue (Reported) $13.6B $14.3B $14.6B $14.7B --
Operating Income (Reported) $2.5B $2.9B $3.9B $4.1B --
Operating Income (Adjusted) $2.5B $2.9B $3.9B $4.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $2.3B $3.6B $3B $7B
Short Term Investments $12.9B $13B $13.4B $14.9B $11.8B
Accounts Receivable, Net $700.5M $864.1M $725.1M $906M $776.6M
Inventory $90.5M $151.4M $144M $98.1M $78.3M
Prepaid Expenses $601.1M $714.4M $561.8M $441.9M --
Other Current Assets $15.3M $19.8M $22.5M $18.7M $879M
Total Current Assets $16.5B $17.7B $19.1B $20.1B $21B
 
Property Plant And Equipment $814.8M $1B $1B $1.2B $1.2B
Long-Term Investments $2.8B $3.9B $3.1B $3.2B $414.4M
Goodwill $48.8M $93.4M $314M $261.7M --
Other Intangibles $1.3B $1.1B $904.4M $840.8M $571.6M
Other Long-Term Assets $37.1M $68.3M $82.6M $63.1M $3.5B
Total Assets $21.7B $24.1B $25B $26.2B $26.8B
 
Accounts Payable $173.6M $154.5M $218.4M $124.3M $98.7M
Accrued Expenses $727.1M $903.2M $1B $1.1B $2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $50.6M $52.5M $37.5M $36.6M --
Other Current Liabilities $83.6M -- -- -- --
Total Current Liabilities $7.2B $7.9B $8.2B $7.6B $6.8B
 
Long-Term Debt -- $200.1M $529.8M $60.4M $58.6M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $8.5B $9.3B $8.2B $7.3B
 
Common Stock $427.7K $438.3K $392.8K $382.3K --
Other Common Equity Adj $88.5M $65.4M $247.9M $304.5M --
Common Equity $12.6B $15B $15.2B $17.5B $19B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8B $642.6M $600.4M $535.8M $521.7M
Total Equity $14.4B $15.6B $15.8B $18.1B $19.5B
 
Total Liabilities and Equity $21.7B $24.1B $25B $26.2B $26.8B
Cash and Short Terms $14.3B $15.3B $17B $17.9B $18.8B
Total Debt $3B $3.2B $4B $2.8B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $2.3B $3.6B $3B $7B
Short Term Investments $12.9B $13B $13.4B $14.9B $11.8B
Accounts Receivable, Net $700.5M $864.1M $725.1M $906M $776.6M
Inventory $90.5M $151.4M $144M $98.1M $78.3M
Prepaid Expenses $601.1M $714.4M $561.8M $441.9M --
Other Current Assets $15.3M $19.8M $22.5M $18.7M $879M
Total Current Assets $16.5B $17.7B $19.1B $20.1B $21B
 
Property Plant And Equipment $814.8M $1B $1B $1.2B $1.2B
Long-Term Investments $2.8B $3.9B $3.1B $3.2B $414.4M
Goodwill $48.8M $93.4M $314M $261.7M --
Other Intangibles $1.3B $1.1B $904.4M $840.8M $571.6M
Other Long-Term Assets $37.1M $68.3M $82.6M $63.1M $3.5B
Total Assets $21.7B $24.1B $25B $26.2B $26.8B
 
Accounts Payable $173.6M $154.5M $218.4M $124.3M $98.7M
Accrued Expenses $727.1M $903.2M $1B $1.1B $2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $50.6M $52.5M $37.5M $36.6M --
Other Current Liabilities $83.6M -- -- -- --
Total Current Liabilities $7.2B $7.9B $8.2B $7.6B $6.8B
 
Long-Term Debt -- $200.1M $529.8M $60.4M $58.6M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $8.5B $9.3B $8.2B $7.3B
 
Common Stock $427.7K $438.3K $392.8K $382.3K --
Other Common Equity Adj $88.5M $65.4M $247.9M $304.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8B $642.6M $600.4M $535.8M $521.7M
Total Equity $14.4B $15.6B $15.8B $18.1B $19.5B
 
Total Liabilities and Equity $21.7B $24.1B $25B $26.2B $26.8B
Cash and Short Terms $14.3B $15.3B $17B $17.9B $18.8B
Total Debt $3B $3.2B $4B $2.8B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.6B $2.9B $4.2B $4.2B
Depreciation & Amoritzation $501M $507.3M $425.5M $431.9M $337M
Stock-Based Compensation $386M $471.1M $472.6M $458.4M $541.1M
Change in Accounts Receivable -$76.9M -$183.8M $82.5M -$207.9M $99.8M
Change in Inventories $4.3M -$53.2M -$4.1M $42M $17.3M
Cash From Operations $3.6B $3.9B $4.1B $5B $5.5B
 
Capital Expenditures $476.8M $481.7M $393.5M $604.5M $307.5M
Cash Acquisitions $54.5M -$1.4M $253.9M -$41.3M --
Cash From Investing -$4.2B -$1.1B -$1.1B -$2.4B $2.5B
 
Dividends Paid (Ex Special Dividend) -$620.3M -$543.4M -$1B -$1.1B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $164.7M $688.8M $951.7M $1.9B $1.9B
Long-Term Debt Repaid -$118.6M -$355.8M -$40.7M -$1.2B -$2.1B
Repurchase of Common Stock -- -$2B -$1.2B -$740M -$1.2B
Other Financing Activities -$1.7B $331.3M -$4.6M $12.2M $19M
Cash From Financing $1.4B -$1.9B -$1.5B -$3B -$3.8B
 
Beginning Cash (CF) $927.1M $1.9B $2.6B $3.9B $3.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $812.7M $815.1M $1.5B -$449.4M $4.2B
Ending Cash (CF) $1.8B $2.7B $4.1B $3.4B $7.6B
 
Levered Free Cash Flow $3.1B $3.4B $3.7B $4.4B $5.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $695.7M $679M $980.4M $1.1B --
Depreciation & Amoritzation $126.4M $120.5M $158.1M $79.4M --
Stock-Based Compensation $100.2M $117.4M $120.2M $125M --
Change in Accounts Receivable -$74.6M $33.4M -$163.1M -$189.9M --
Change in Inventories -$39.1M $16.3M $17.1M $12.8M --
Cash From Operations $854.3M $720.9M $876.7M $1.3B --
 
Capital Expenditures $116.5M $140.5M $216.2M $84.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.7B -$2.5B $1.8B --
 
Dividends Paid (Ex Special Dividend) -$40.2M -$264.8M -$177.1M -$691.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36.5M $301.3M $186.9M $978.1M --
Long-Term Debt Repaid -$25.8M -- -$5.9M -$133.7M --
Repurchase of Common Stock -$313.2M -$195.7M -$309.3M -$172.4M --
Other Financing Activities $232.3M -$16.1M $3.6M $5.9M --
Cash From Financing $216.6M $360.1M $83.6M -$69.2M --
 
Beginning Cash (CF) $1.9B $2.7B $4B $3.4B --
Foreign Exchange Rate Adjustment $5.5M -$3.3M $2.3M -$6M --
Additions / Reductions -$27.3M -$655.4M -$1.6B $3.1B --
Ending Cash (CF) $1.9B $2.1B $2.5B $6.4B --
 
Levered Free Cash Flow $737.8M $580.4M $660.5M $1.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.6B $2.9B $4.2B $4.2B
Depreciation & Amoritzation $501M $507.3M $425.5M $431.9M $337M
Stock-Based Compensation $386M $471.1M $472.6M $458.4M $541.1M
Change in Accounts Receivable -$76.9M -$183.8M $82.5M -$207.9M $99.8M
Change in Inventories $4.3M -$53.2M -$4.1M $42M $17.3M
Cash From Operations $3.6B $3.9B $4.1B $5B $5.5B
 
Capital Expenditures $476.8M $481.7M $393.5M $604.5M $307.5M
Cash Acquisitions $54.5M -$1.4M $253.9M -- --
Cash From Investing -$4.2B -$1.1B -$1.1B -$2.4B $2.5B
 
Dividends Paid (Ex Special Dividend) -$620.3M -$543.4M -$1B -$1.1B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $164.7M $688.8M $951.7M $1.9B $1.9B
Long-Term Debt Repaid -$118.6M -$355.8M -$40.7M -$1.2B -$2.1B
Repurchase of Common Stock -- -$2B -$1.2B -$740M -$1.2B
Other Financing Activities -$1.7B $331.3M -$4.6M $12.2M $19M
Cash From Financing $1.4B -$1.9B -$1.5B -$3B -$3.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $812.7M $815.1M $1.5B -$449.4M $4.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $3.4B $3.7B $4.4B $5.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $695.7M $679M $980.4M $1.1B --
Depreciation & Amoritzation $126.4M $120.5M $158.1M $79.4M --
Stock-Based Compensation $100.2M $117.4M $120.2M $125M --
Change in Accounts Receivable -$74.6M $33.4M -$163.1M -$189.9M --
Change in Inventories -$39.1M $16.3M $17.1M $12.8M --
Cash From Operations $854.3M $720.9M $876.7M $1.3B --
 
Capital Expenditures $116.5M $140.5M $216.2M $84.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.7B -$2.5B $1.8B --
 
Dividends Paid (Ex Special Dividend) -$40.2M -$264.8M -$177.1M -$691.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36.5M $301.3M $186.9M $978.1M --
Long-Term Debt Repaid -$25.8M -- -$5.9M -$133.7M --
Repurchase of Common Stock -$313.2M -$195.7M -$309.3M -$172.4M --
Other Financing Activities $232.3M -$16.1M $3.6M $5.9M --
Cash From Financing $216.6M $360.1M $83.6M -$69.2M --
 
Beginning Cash (CF) $1.9B $2.7B $4B $3.4B --
Foreign Exchange Rate Adjustment $5.5M -$3.3M $2.3M -$6M --
Additions / Reductions -$27.3M -$655.4M -$1.6B $3.1B --
Ending Cash (CF) $1.9B $2.1B $2.5B $6.4B --
 
Levered Free Cash Flow $737.8M $580.4M $660.5M $1.3B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock