NetEase Inc (NTES)
Every figure this model derived for NTES, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 152,347,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 10,005,779,000 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 25,827,670,000 | AssetsCurrent |
2025-12-31 |
| current liabilities | 7,488,661,000 | LiabilitiesCurrent |
2025-12-31 |
| equity | 22,922,040,000 | StockholdersEquity |
2025-12-31 |
| interest expense | 55,481,000 | InterestPaidNet |
2025-12-31 |
| ocf | 7,255,695,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 16,105,276,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-12-31 |
| sbc | 521,609,000 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up NTES on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 37.05 |
| current ratio | 5.67 |
| current ratio reported | 3.45 |
| deferred revenue growth | 39.96 |
| dilution pct | -0.38 |
| ebit cagr | 18.76 |
| ebit yoy | 26.43 |
| ev ebit | 13.64 |
| ev owner earnings | 10.62 |
| ev sales | 4.34 |
| fcf margin | 44.11 |
| growth cv | 1.07 |
| interest cover | 92.36 |
| operating margin | 31.82 |
| owner earnings margin | 40.87 |
| revenue growth | 11.65 |
| revenue growth per share | 12.08 |
| roic | 31.34 |
| rule of 40 | 43.46 |
| sbc pct revenue | 3.24 |
Everything else this filing tags
400 more elements from NTES's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 1,000,300,000,000 | 2025-12-31 | 32 | shares |
Assets | 221,415,060,000 | 2025-12-31 | 32 | CNY |
LiabilitiesAndStockholdersEquity | 221,415,060,000 | 2025-12-31 | 32 | CNY |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 165,012,690,000 | 2025-12-31 | 64 | CNY |
RetainedEarningsAccumulatedDeficit | 149,755,000,000 | 2025-12-31 | 32 | CNY |
GrossProfit | 72,401,868,000 | 2025-12-31 | 48 | CNY |
ProceedsFromBankDebt | 61,333,209,000 | 2017-12-31 | 12 | CNY |
RepaymentsOfBankDebt | 58,228,239,000 | 2017-12-31 | 9 | CNY |
Liabilities | 56,311,051,000 | 2025-12-31 | 32 | CNY |
SalesRevenueNet | 54,102,019,000 | 2017-12-31 | 6 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 51,491,141,000 | 2025-12-31 | 28 | CNY |
SalesRevenueServicesNet | 42,654,982,000 | 2017-12-31 | 9 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 40,830,470,000 | 2025-12-31 | 42 | CNY |
AssetsNoncurrent | 40,799,583,000 | 2025-12-31 | 32 | CNY |
CostOfGoodsAndServicesSold | 40,223,939,000 | 2025-12-31 | 24 | CNY |
OperatingExpenses | 36,567,001,000 | 2025-12-31 | 48 | CNY |
OperatingIncomeLoss | 35,834,867,000 | 2025-12-31 | 48 | CNY |
ProfitLoss | 34,797,784,000 | 2025-12-31 | 48 | CNY |
NetIncomeLossAvailableToCommonStockholdersBasic | 33,759,800,000 | 2025-12-31 | 27 | CNY |
NetIncomeLossAvailableToCommonStockholdersDiluted | 33,739,216,000 | 2025-12-31 | 3 | CNY |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 33,452,120,000 | 2025-12-31 | 42 | CNY |
NetCashProvidedByUsedInInvestingActivities | -33,181,344,000 | 2025-12-31 | 30 | CNY |
ComprehensiveIncomeNetOfTax | 32,519,489,000 | 2025-12-31 | 48 | CNY |
Assets | 31,661,932,000 | 2025-12-31 | 16 | USD |
LiabilitiesAndStockholdersEquity | 31,661,932,000 | 2025-12-31 | 16 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | 30,256,347,000 | 2024-12-31 | 18 | CNY |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic | 29,697,609,000 | 2024-12-31 | 18 | CNY |
AssetsFairValueDisclosure | 28,593,604,000 | 2025-12-31 | 29 | CNY |
CostOfRevenue | 28,189,326,000 | 2017-12-31 | 24 | CNY |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 24,926,727,000 | 2021-12-31 | 27 | CNY |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 23,596,501,000 | 2025-12-31 | 16 | USD |
OperatingLossCarryforwards | 23,400,000,000 | 2025-12-31 | 15 | CNY |
ShortTermInvestments | 22,803,503,000 | 2025-12-31 | 28 | CNY |
InvestmentsFairValueDisclosure | 22,803,503,000 | 2025-12-31 | 6 | CNY |
ProceedsFromIssuanceOfCommonStock | 21,911,815,000 | 2020-12-31 | 1 | CNY |
StockIssuedDuringPeriodValueNewIssues | 21,883,943,000 | 2020-12-31 | 3 | CNY |
PaymentsToAcquireShortTermInvestments | 21,640,000,000 | 2025-12-31 | 38 | CNY |
RetainedEarningsAccumulatedDeficit | 21,414,680,000 | 2025-12-31 | 16 | USD |
RevenueRemainingPerformanceObligation | 21,400,000,000 | 2025-12-31 | 8 | CNY |
ContractWithCustomerLiabilityCurrent | 20,514,540,000 | 2025-12-31 | 10 | CNY |
TreasuryStockValue | 20,502,188,000 | 2021-12-31 | 5 | CNY |
NetCashProvidedByUsedInFinancingActivities | -20,159,784,000 | 2025-12-31 | 30 | CNY |
LongTermInvestments | 18,462,883,000 | 2025-12-31 | 22 | CNY |
CostOfServices | 17,741,107,000 | 2017-12-31 | 6 | CNY |
ResearchAndDevelopmentExpense | 17,719,110,000 | 2025-12-31 | 48 | CNY |
ProceedsFromMaturitiesPrepaymentsAndCallsOfShorttermInvestments | 17,575,388,000 | 2025-12-31 | 39 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 17,376,115,000 | 2021-12-31 | 13 | CNY |
PropertyPlantAndEquipmentGross | 16,138,992,000 | 2025-12-31 | 30 | CNY |
AccruedLiabilitiesCurrent | 15,949,772,000 | 2025-12-31 | 32 | CNY |
ContractWithCustomerLiabilityRevenueRecognized | 15,100,000,000 | 2025-12-31 | 15 | CNY |
SellingAndMarketingExpense | 14,619,702,000 | 2025-12-31 | 48 | CNY |
DividendsCommonStockCash | 13,835,698,000 | 2025-12-31 | 36 | CNY |
PaymentsOfDividendsCommonStock | 13,825,681,000 | 2025-12-31 | 36 | CNY |
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries | 13,300,000,000 | 2025-12-31 | 15 | CNY |
Revenues | 12,480,444,000 | 2014-12-31 | 12 | CNY |
DeferredRevenueCurrent | 12,132,743,000 | 2021-12-31 | 22 | CNY |
NetIncomeLoss | 11,604,520,000 | 2016-12-31 | 21 | CNY |
RepaymentsOfShortTermDebtMaturingInMoreThanThreeMonths | 11,595,012,000 | 2025-12-31 | 12 | CNY |
SalesRevenueGoodsNet | 11,447,037,000 | 2017-12-31 | 6 | CNY |
MarketingAndAdvertisingExpense | 11,400,000,000 | 2025-12-31 | 9 | CNY |
VariableInterestEntityConsolidatedCarryingAmountAssets | 10,491,261,000 | 2018-12-31 | 10 | CNY |
CostOfGoodsSold | 10,448,219,000 | 2017-12-31 | 6 | CNY |
GrossProfit | 10,353,329,000 | 2025-12-31 | 16 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 10,207,618,000 | 2025-12-31 | 1 | CNY |
VariableInterestEntityConsolidatedCarryingAmountLiabilities | 9,892,724,000 | 2018-12-31 | 10 | CNY |
AdditionalPaidInCapitalCommonStock | 9,837,460,000 | 2025-12-31 | 30 | CNY |
ProceedsFromBankDebt | 9,426,742,000 | 2017-12-31 | 5 | USD |
ProceedsFromDivestitureOfBusinessesNetOfCashDivested | 9,031,051,000 | 2019-12-31 | 6 | CNY |
RepaymentsOfBankDebt | 8,949,516,000 | 2017-12-31 | 4 | USD |
PropertyPlantAndEquipmentNet | 8,425,327,000 | 2025-12-31 | 32 | CNY |
SalesRevenueNet | 8,315,328,000 | 2017-12-31 | 2 | USD |
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount | 8,113,373,000 | 2025-12-31 | 16 | CNY |
Liabilities | 8,052,373,000 | 2025-12-31 | 16 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 7,679,167,000 | 2025-12-31 | 30 | CNY |
PrepaidExpenseAndOtherAssetsCurrent | 7,658,346,000 | 2025-12-31 | 32 | CNY |
PaymentsForRepurchaseOfCommonStock | 7,516,679,000 | 2018-12-31 | 14 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 7,363,136,000 | 2025-12-31 | 14 | USD |
CurrentIncomeTaxExpenseBenefit | 7,286,811,000 | 2025-12-31 | 45 | CNY |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -7,078,294,000 | 2021-12-31 | 27 | CNY |
DeferredTaxAssetsGross | 6,783,465,000 | 2025-12-31 | 18 | CNY |
SalesRevenueServicesNet | 6,555,951,000 | 2017-12-31 | 3 | USD |
IncomeTaxesPaidNet | 6,427,207,000 | 2025-12-31 | 48 | CNY |
ShortTermBankLoansAndNotesPayable | 6,384,417,000 | 2025-12-31 | 25 | CNY |
IncomeTaxExpenseBenefit | 6,032,686,000 | 2025-12-31 | 48 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 5,838,679,000 | 2025-12-31 | 14 | USD |
AssetsNoncurrent | 5,834,262,000 | 2025-12-31 | 16 | USD |
CostOfGoodsAndServicesSold | 5,751,947,000 | 2025-12-31 | 8 | USD |
EquitySecuritiesFVNINoncurrent | 5,636,797,000 | 2025-12-31 | 10 | CNY |
ProceedsFromShortTermDebtMaturingInMoreThanThreeMonths | 5,552,800,000 | 2025-12-31 | 12 | CNY |
RestrictedCashAndInvestments | 5,533,300,000 | 2016-12-31 | 4 | CNY |
IncreaseDecreaseInContractWithCustomerLiability | 5,435,054,000 | 2025-12-31 | 24 | CNY |
AccountsReceivableNetCurrent | 5,337,819,000 | 2025-12-31 | 32 | CNY |
OperatingExpenses | 5,229,012,000 | 2025-12-31 | 16 | USD |
AdvertisingExpense | 5,196,000,000 | 2022-12-31 | 36 | CNY |
OperatingIncomeLoss | 5,124,317,000 | 2025-12-31 | 16 | USD |
ProfitLoss | 4,976,016,000 | 2025-12-31 | 16 | USD |
EmployeeRelatedLiabilitiesCurrent | 4,889,708,000 | 2025-12-31 | 32 | CNY |
NetIncomeLossAvailableToCommonStockholdersBasic | 4,827,586,000 | 2025-12-31 | 9 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 4,783,589,000 | 2025-12-31 | 14 | USD |
NetCashProvidedByUsedInInvestingActivities | -4,744,868,000 | 2025-12-31 | 10 | USD |
MinorityInterest | 4,716,571,000 | 2025-12-31 | 32 | CNY |
ComprehensiveIncomeNetOfTax | 4,650,225,000 | 2025-12-31 | 16 | USD |
EquityMethodInvestments | 4,516,632,000 | 2025-12-31 | 30 | CNY |
ProceedsFromIssuanceOfDebt | 4,447,586,000 | 2021-12-31 | 3 | CNY |
CostOfRevenue | 4,332,620,000 | 2017-12-31 | 8 | USD |
RestrictedCash | 4,323,200,000 | 2025-12-31 | 18 | CNY |
RestrictedCashCurrent | 4,319,344,000 | 2025-12-31 | 18 | CNY |
GeneralAndAdministrativeExpense | 4,228,189,000 | 2025-12-31 | 48 | CNY |
IncomeTaxHolidayAggregateDollarAmount | 4,197,821,000 | 2025-12-31 | 33 | CNY |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | 4,145,103,000 | 2024-12-31 | 6 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic | 4,068,556,000 | 2024-12-31 | 6 | USD |
InterestIncomeDepositsWithFinancialInstitutions | 3,953,486,000 | 2025-12-31 | 45 | CNY |
DeferredTaxAssetsValuationAllowance | 3,952,042,000 | 2025-12-31 | 52 | CNY |
LiabilitiesNoncurrent | 3,942,095,000 | 2025-12-31 | 18 | CNY |
DeferredTaxAssetsOperatingLossCarryforwards | 3,923,048,000 | 2025-12-31 | 18 | CNY |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 3,911,547,000 | 2021-12-31 | 9 | USD |
TaxesPayableCurrent | 3,874,143,000 | 2025-12-31 | 32 | CNY |
EquitySecuritiesFvNi | 3,743,590,000 | 2020-12-31 | 6 | CNY |
OtherAssetsNoncurrent | 3,713,404,000 | 2025-12-31 | 22 | CNY |
AllocatedShareBasedCompensationExpense | 3,647,662,000 | 2025-12-31 | 45 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 3,615,729,000 | 2011-12-31 | 6 | CNY |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 3,560,798,000 | 2025-12-31 | 48 | CNY |
RestrictedCashAndInvestmentsCurrent | 3,473,273,000 | 2016-12-31 | 14 | CNY |
ProceedsFromIssuanceOfCommonStock | 3,358,133,000 | 2020-12-31 | 1 | USD |
ShortTermInvestments | 3,260,858,000 | 2025-12-31 | 14 | USD |
CommonStockSharesIssued | 3,219,564,581 | 2025-12-31 | 30 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 3,218,174,000 | 2025-12-31 | 48 | shares |
TreasuryStockValue | 3,217,241,000 | 2021-12-31 | 3 | USD |
CommonStockSharesOutstanding | 3,192,111,251 | 2025-12-31 | 32 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 3,186,454,000 | 2025-12-31 | 48 | shares |
DefinedContributionPlanCostRecognized | 3,157,800,000 | 2025-12-31 | 45 | CNY |
AccruedMarketingCostsCurrent | 3,108,647,000 | 2025-12-31 | 30 | CNY |
PaymentsToAcquireShortTermInvestments | 3,094,479,000 | 2025-12-31 | 13 | USD |
PaymentsToAcquireLandHeldForUse | 3,007,959,000 | 2018-12-31 | 12 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -2,983,782,000 | 2025-12-31 | 24 | CNY |
ContractWithCustomerLiabilityCurrent | 2,933,540,000 | 2025-12-31 | 5 | USD |
NetCashProvidedByUsedInFinancingActivities | -2,882,811,000 | 2025-12-31 | 10 | USD |
ProceedsFromMinorityShareholders | 2,870,147,000 | 2021-12-31 | 33 | CNY |
DeferredIncomeTaxAssetsNet | 2,831,423,000 | 2025-12-31 | 14 | CNY |
DeferredTaxAssetsNet | 2,831,423,000 | 2025-12-31 | 18 | CNY |
AccruedIncomeTaxesCurrent | 2,790,853,000 | 2025-12-31 | 30 | CNY |
CostOfServices | 2,726,758,000 | 2017-12-31 | 2 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 2,726,692,000 | 2021-12-31 | 5 | USD |
AssetImpairmentCharges | 2,724,476,000 | 2025-12-31 | 18 | CNY |
CashAndCashEquivalentsPeriodIncreaseDecrease | -2,675,359,000 | 2017-12-31 | 12 | CNY |
LongTermInvestments | 2,640,157,000 | 2025-12-31 | 11 | USD |
DeferredIncomeTaxLiabilities | 2,637,258,000 | 2025-12-31 | 22 | CNY |
DeferredIncomeTaxLiabilitiesNet | 2,637,258,000 | 2025-12-31 | 12 | CNY |
ResearchAndDevelopmentExpense | 2,533,799,000 | 2025-12-31 | 16 | USD |
ProceedsFromMaturitiesPrepaymentsAndCallsOfShorttermInvestments | 2,513,247,000 | 2025-12-31 | 13 | USD |
PrepaidRoyalties | 2,480,095,000 | 2025-12-31 | 30 | CNY |
EquityMethodInvestmentDividendsOrDistributions | 2,461,200,000 | 2025-12-31 | 3 | CNY |
RepaymentsOfShortTermDebt | 2,297,135,000 | 2021-12-31 | 9 | CNY |
AccruedLiabilitiesCurrent | 2,280,787,000 | 2025-12-31 | 16 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -2,250,507,000 | 2016-12-31 | 18 | CNY |
DepreciationDepletionAndAmortization | 2,247,427,000 | 2025-12-31 | 48 | CNY |
SellingAndMarketingExpense | 2,090,590,000 | 2025-12-31 | 16 | USD |
RestrictedCashAndInvestmentsNoncurrent | 2,060,000,000 | 2016-12-31 | 3 | CNY |
Revenues | 2,011,482,000 | 2014-12-31 | 4 | USD |
PaymentsOfDividendsCommonStock | 1,977,046,000 | 2025-12-31 | 13 | USD |
DeferredTaxAssetsDeferredIncome | 1,951,378,000 | 2025-12-31 | 30 | CNY |
DeferredRevenueCurrent | 1,903,892,000 | 2021-12-31 | 11 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 1,869,491,000 | 2025-12-31 | 39 | CNY |
Goodwill | 1,855,320,000 | 2025-12-31 | 15 | CNY |
SalesRevenueGoodsNet | 1,759,377,000 | 2017-12-31 | 2 | USD |
NetIncomeLoss | 1,671,399,000 | 2016-12-31 | 7 | USD |
RepaymentsOfShortTermDebtMaturingInMoreThanThreeMonths | 1,658,065,000 | 2025-12-31 | 4 | USD |
DepositsAssetsCurrent | 1,629,518,000 | 2025-12-31 | 30 | CNY |
CostOfGoodsSold | 1,605,862,000 | 2017-12-31 | 2 | USD |
MarketingAndAdvertisingExpense | 1,600,000,000 | 2025-12-31 | 3 | USD |
GoodwillAcquiredDuringPeriod | 1,571,206,000 | 2022-12-31 | 5 | CNY |
CustomerDepositsCurrent | 1,554,789,000 | 2017-12-31 | 14 | CNY |
OtherShortTermInvestments | 1,541,934,000 | 2011-12-31 | 2 | USD |
TreasuryStockCommonValue | 1,518,573,000 | 2025-12-31 | 8 | CNY |
DebtInstrumentUnusedBorrowingCapacityAmount | 1,503,900,000 | 2021-12-31 | 5 | USD |
AdditionalPaidInCapitalCommonStock | 1,406,738,000 | 2025-12-31 | 15 | USD |
OtherAccruedLiabilitiesCurrent | 1,379,891,000 | 2025-12-31 | 30 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -1,345,664,000 | 2025-12-31 | 24 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationNetOfTax | 1,345,664,000 | 2025-12-31 | 24 | CNY |
ProceedsFromDivestitureOfBusinessesNetOfCashDivested | 1,297,229,000 | 2019-12-31 | 1 | USD |
DebtInstrumentCollateralAmount | 1,295,000,000 | 2020-12-31 | 11 | CNY |
CostMethodInvestments | 1,292,620,000 | 2017-12-31 | 6 | CNY |
IncreaseDecreaseInDeferredRevenue | -1,291,890,000 | 2017-12-31 | 24 | CNY |
InterestReceivableCurrent | 1,265,581,000 | 2025-12-31 | 20 | CNY |
DeferredIncomeTaxExpenseBenefit | -1,254,125,000 | 2025-12-31 | 48 | CNY |
DeferredIncomeTaxesAndTaxCredits | -1,254,125,000 | 2025-12-31 | 39 | CNY |
PropertyPlantAndEquipmentNet | 1,204,806,000 | 2025-12-31 | 16 | USD |
EquitySecuritiesFvNiGainLoss | -1,200,000,000 | 2025-12-31 | 20 | CNY |
ProceedsFromShortTermDebt | 1,136,495,000 | 2020-12-31 | 8 | CNY |
ProceedsFromSaleMaturityAndCollectionOfShorttermInvestments | 1,120,000,000 | 2012-12-31 | 2 | CNY |
ProceedsFromDivestitureOfInterestInSubsidiariesAndAffiliates | 1,115,457,000 | 2021-12-31 | 9 | CNY |
IncreaseDecreaseInAccruedTaxesPayable | 1,112,836,000 | 2025-12-31 | 48 | CNY |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -1,110,739,000 | 2021-12-31 | 9 | USD |
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments | 1,108,400,000 | 2025-12-31 | 39 | CNY |
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries | 1,104,200,000 | 2021-12-31 | 19 | CNY |
PrepaidExpenseAndOtherAssetsCurrent | 1,095,128,000 | 2025-12-31 | 16 | USD |
PaymentsForRepurchaseOfCommonStock | 1,093,256,000 | 2018-12-31 | 5 | USD |
OtherNonoperatingIncomeExpense | 1,086,543,000 | 2025-12-31 | 42 | CNY |
OtherLiabilitiesNoncurrent | 1,072,724,000 | 2025-12-31 | 32 | CNY |
NetIncomeLossAttributableToNoncontrollingInterest | 1,033,718,000 | 2025-12-31 | 45 | CNY |
AllowanceForDoubtfulAccountsReceivable | 1,031,872,000 | 2025-12-31 | 52 | CNY |
PaymentsToAcquireHeldToMaturitySecurities | 1,001,026,000 | 2011-12-31 | 1 | CNY |
HeldToMaturitySecuritiesCurrent | 993,606,000 | 2011-12-31 | 1 | CNY |
PaymentsToAcquireIntangibleAssets | 987,089,000 | 2025-12-31 | 30 | CNY |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 932,631,000 | 2025-12-31 | 42 | CNY |
IncomeTaxesPaidNet | 919,078,000 | 2025-12-31 | 16 | USD |
ShortTermBankLoansAndNotesPayable | 912,959,000 | 2025-12-31 | 13 | USD |
IncreaseDecreaseInTimeDeposits | 889,350,000 | 2012-12-31 | 9 | CNY |
IncomeTaxExpenseBenefit | 862,663,000 | 2025-12-31 | 16 | USD |
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations | -832,252,000 | 2019-12-31 | 6 | CNY |
AvailableForSaleSecurities | 828,260,000 | 2017-12-31 | 5 | CNY |
AvailableForSaleSecuritiesNoncurrent | 828,260,000 | 2017-12-31 | 5 | CNY |
DividendsPayableCurrent | 814,934,000 | 2012-12-31 | 2 | CNY |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 808,527,000 | 2023-12-31 | 26 | CNY |
CashDividendsPaidToParentCompany | 800,000,000 | 2012-11-30 | 1 | CNY |
ProceedsFromShortTermDebtMaturingInMoreThanThreeMonths | 794,040,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 777,202,000 | 2025-12-31 | 8 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -775,937,000 | 2025-12-31 | 48 | CNY |
Depreciation | 769,700,000 | 2023-12-31 | 39 | CNY |
AccountsReceivableNetCurrent | 763,298,000 | 2025-12-31 | 16 | USD |
AvailableForSaleSecuritiesAmortizedCost | 760,528,000 | 2017-12-31 | 5 | CNY |
AdvertisingExpense | 753,400,000 | 2022-12-31 | 5 | USD |
InvestmentIncomeNet | 731,511,000 | 2025-12-31 | 24 | CNY |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders | 731,250,000 | 2021-12-31 | 3 | CNY |
PaymentsOfDividendsMinorityInterest | 731,250,000 | 2021-12-31 | 3 | CNY |
IncomeTaxReconciliationNondeductibleExpenseOther | 704,224,000 | 2025-12-31 | 1 | CNY |
EmployeeRelatedLiabilitiesCurrent | 699,219,000 | 2025-12-31 | 16 | USD |
ProceedsFromIssuanceOfDebt | 697,923,000 | 2021-12-31 | 1 | USD |
InventoryNet | 689,183,000 | 2025-12-31 | 22 | CNY |
ForeignCurrencyTransactionGainLossUnrealized | -688,913,000 | 2025-12-31 | 45 | CNY |
MinorityInterest | 674,461,000 | 2025-12-31 | 16 | USD |
CapitalExpendituresIncurredButNotYetPaid | 673,296,000 | 2025-12-31 | 48 | CNY |
TreasuryStockValueAcquiredCostMethod | 669,270,000 | 2025-12-31 | 35 | CNY |
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiability | 655,900,000 | 2012-12-31 | 2 | CNY |
AccountsPayableCurrent | 643,164,000 | 2025-12-31 | 32 | CNY |
AdvertisingRevenue | 633,209,000 | 2010-12-31 | 3 | CNY |
IncomeLossFromDiscontinuedOperationsNetOfTax | 624,864,000 | 2022-12-31 | 9 | CNY |
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic | 624,864,000 | 2022-12-31 | 9 | CNY |
RestrictedCashCurrent | 617,658,000 | 2025-12-31 | 9 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 604,800,000 | 2018-12-31 | 1 | CNY |
GeneralAndAdministrativeExpense | 604,623,000 | 2025-12-31 | 16 | USD |
DebtConversionConvertedInstrumentAmount1 | 602,042,000 | 2008-12-31 | 1 | CNY |
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments | 602,026,000 | 2008-12-31 | 1 | CNY |
ProceedsFromRepurchaseOfRedeemablePreferredStock | 600,000,000 | 2017-12-31 | 6 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 574,481,000 | 2011-12-31 | 2 | USD |
InvestmentsAndOtherNoncurrentAssets | 569,116,000 | 2014-12-31 | 10 | CNY |
InterestIncomeDepositsWithFinancialInstitutions | 565,341,000 | 2025-12-31 | 15 | USD |
LiabilitiesNoncurrent | 563,712,000 | 2025-12-31 | 9 | USD |
NetCashProvidedByUsedInContinuingOperations | 563,155,000 | 2014-12-31 | 12 | CNY |
DeferredTaxAssetsGrossCurrent | 561,057,000 | 2016-12-31 | 12 | CNY |
TaxesPayableCurrent | 553,996,000 | 2025-12-31 | 16 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | -546,667,000 | 2025-12-31 | 1 | CNY |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 546,271,000 | 2020-12-31 | 4 | CNY |
DeferredTaxAssetsNetCurrent | 536,339,000 | 2016-12-31 | 14 | CNY |
OtherAssetsNoncurrent | 531,009,000 | 2025-12-31 | 11 | USD |
RestrictedCashAndInvestmentsCurrent | 500,255,000 | 2016-12-31 | 7 | USD |
DeferredTaxLiabilitiesUndistributedForeignEarnings | 493,000,000 | 2011-12-31 | 2 | CNY |
PrepaidTaxes | 492,552,000 | 2022-12-31 | 24 | CNY |
OperatingLeasesRentExpenseNet | 471,900,000 | 2018-12-31 | 24 | CNY |
PaymentsForRepurchaseOfRedeemableNoncontrollingInterest | 462,650,000 | 2020-12-31 | 6 | CNY |
SalesAndExciseTaxPayableCurrent | 450,798,000 | 2025-12-31 | 28 | CNY |
ProceedsFromMinorityShareholders | 450,389,000 | 2021-12-31 | 11 | USD |
PaymentsToAcquireLandHeldForUse | 437,489,000 | 2018-12-31 | 5 | USD |
LongTermDebtNoncurrent | 427,997,000 | 2024-12-31 | 8 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -426,674,000 | 2025-12-31 | 8 | USD |
StockRepurchasedDuringPeriodValue | 422,489,000 | 2012-12-31 | 2 | CNY |
PaymentsForRepurchaseOfEquity | 414,942,000 | 2012-12-31 | 2 | CNY |
CashAndCashEquivalentsPeriodIncreaseDecrease | -411,195,000 | 2017-12-31 | 4 | USD |
DeferredIncomeTaxAssetsNet | 404,888,000 | 2025-12-31 | 7 | USD |
NontradeReceivablesNoncurrent | 401,069,000 | 2025-12-31 | 13 | CNY |
IncreaseDecreaseInRestrictedCash | 394,021,000 | 2017-12-31 | 23 | CNY |
CostOfGoodsAndServicesSoldDepreciationAndAmortization | 391,068,000 | 2025-12-31 | 6 | CNY |
AssetImpairmentCharges | 389,595,000 | 2025-12-31 | 6 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -382,454,000 | 2025-12-31 | 24 | CNY |
LineOfCreditFacilityMaximumBorrowingCapacity | 378,000,000 | 2017-04-21 | 2 | USD |
DeferredIncomeTaxLiabilitiesNet | 377,123,000 | 2025-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 372,568,000 | 2025-12-31 | 7 | CNY |
ProvisionForDoubtfulAccounts | 367,410,000 | 2025-12-31 | 48 | CNY |
DeferredTaxAssetsGrossNoncurrent | 366,694,000 | 2016-12-31 | 12 | CNY |
InvestmentIncomeNonoperating | 362,113,000 | 2017-12-31 | 24 | CNY |
RepaymentsOfShortTermDebt | 360,471,000 | 2021-12-31 | 4 | USD |
DeferredTaxLiabilitiesCurrent | 358,514,000 | 2016-12-31 | 7 | CNY |
DeferredTaxLiabilitiesGrossCurrent | 358,514,000 | 2016-12-31 | 7 | CNY |
OperatingLeaseLiability | 345,325,000 | 2025-12-31 | 7 | CNY |
DeferredTaxAssetsValuationAllowanceNoncurrent | 342,710,000 | 2016-12-31 | 12 | CNY |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -324,140,000 | 2016-12-31 | 6 | USD |
DepreciationDepletionAndAmortization | 321,378,000 | 2025-12-31 | 16 | USD |
OperatingLeaseRightOfUseAsset | 320,298,000 | 2025-12-31 | 13 | CNY |
MinorityInterestDecreaseFromRedemptions | 308,578,000 | 2022-12-31 | 12 | CNY |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | 305,487,000 | 2019-12-31 | 6 | CNY |
RestrictedCashAndInvestmentsNoncurrent | 296,702,000 | 2016-12-31 | 2 | USD |
PaymentsToAcquireEquityMethodInvestments | 268,860,000 | 2025-12-31 | 24 | CNY |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 267,334,000 | 2025-12-31 | 13 | USD |
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIForWritedownOfSecuritiesNetOfTax | 266,660,000 | 2016-12-31 | 2 | CNY |
IncreaseDecreaseInAccountsReceivable | -264,073,000 | 2025-12-31 | 48 | CNY |
ProceedsFromSaleOfLongtermInvestments | 249,569,000 | 2016-12-31 | 1 | CNY |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 248,640,000 | 2025-12-31 | 30 | CNY |
ProceedsFromRepaymentsOfShortTermDebtMaturingInThreeMonthsOrLess | 243,636,000 | 2025-12-31 | 24 | CNY |
OtherAssetsMiscellaneousNoncurrent | 242,293,000 | 2025-12-31 | 30 | CNY |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -237,770,000 | 2025-12-31 | 21 | CNY |
PaymentsToAcquireInterestInSubsidiariesAndAffiliates | 235,769,000 | 2017-12-31 | 15 | CNY |
OperatingLeaseLiabilityNoncurrent | 232,113,000 | 2025-12-31 | 13 | CNY |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 230,042,000 | 2018-12-31 | 1 | CNY |
PaymentsForProceedsFromOtherInvestingActivities | 224,103,000 | 2017-12-31 | 24 | CNY |
TreasuryStockCommonValue | 217,153,000 | 2025-12-31 | 4 | USD |
EquitySecuritiesFvNiUnrealizedLoss | 215,800,000 | 2018-12-31 | 1 | CNY |
IncreaseDecreaseInDeferredRevenue | -198,560,000 | 2017-12-31 | 8 | USD |
DebtInstrumentCollateralAmount | 198,500,000 | 2020-12-31 | 6 | USD |
OtherAssetsCurrent | 198,065,000 | 2025-12-31 | 30 | CNY |
OtherLongTermInvestments | 196,081,000 | 2025-12-31 | 4 | CNY |
PaymentsToMinorityShareholders | 195,000,000 | 2018-12-31 | 3 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -192,427,000 | 2025-12-31 | 9 | USD |
OperatingLeasePayments | 185,987,000 | 2025-12-31 | 18 | CNY |
ProceedsFromSaleMaturityAndCollectionOfShorttermInvestments | 179,772,000 | 2012-12-31 | 1 | USD |
DeferredIncomeTaxesAndTaxCredits | -179,337,000 | 2025-12-31 | 13 | USD |
ImpairmentOfInvestments | 177,567,000 | 2019-12-31 | 6 | CNY |
DeferredTaxLiabilitiesOther | 176,642,000 | 2025-12-31 | 14 | CNY |
ProceedsFromDivestitureOfInterestInSubsidiariesAndAffiliates | 175,039,000 | 2021-12-31 | 3 | USD |
ProceedsFromShortTermDebt | 174,175,000 | 2020-12-31 | 3 | USD |
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries | 173,300,000 | 2021-12-31 | 8 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 172,290,000 | 2018-12-31 | 1 | CNY |
OperatingLeaseCost | 168,626,000 | 2025-12-31 | 18 | CNY |
StockRepurchasedAndRetiredDuringPeriodValue | 165,727,000 | 2008-12-31 | 1 | CNY |
IncreaseDecreaseInAccruedTaxesPayable | 159,133,000 | 2025-12-31 | 16 | USD |
PaymentsToAcquireHeldToMaturitySecurities | 159,047,000 | 2011-12-31 | 1 | USD |
HeldToMaturitySecuritiesCurrent | 157,868,000 | 2011-12-31 | 1 | USD |
ValuationAllowanceAmount | 157,306,000 | 2012-12-31 | 8 | CNY |
OtherNonoperatingIncomeExpense | 155,374,000 | 2025-12-31 | 14 | USD |
DeferredTaxAssetsNet | 154,795,000 | 2018-12-31 | 2 | USD |
CashAndCashEquivalentsFairValueDisclosure | 153,853,000 | 2011-12-31 | 2 | CNY |
HeldToMaturitySecuritiesFairValue | 153,522,000 | 2015-12-31 | 7 | CNY |
IncreaseDecreaseInAccruedLiabilities | 153,516,000 | 2012-12-31 | 9 | CNY |
OtherLiabilitiesNoncurrent | 153,397,000 | 2025-12-31 | 16 | USD |
InvestmentOwnedAtFairValue | 153,304,000 | 2025-12-31 | 9 | CNY |
NetIncomeLossAttributableToNoncontrollingInterest | 147,820,000 | 2025-12-31 | 15 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 146,999,000 | 2018-12-31 | 1 | CNY |
IndefiniteLivedLicenseAgreements | 144,637,000 | 2010-12-31 | 2 | CNY |
IncreaseDecreaseInTimeDeposits | 142,751,000 | 2012-12-31 | 3 | USD |
PaymentsToAcquireIntangibleAssets | 141,151,000 | 2025-12-31 | 10 | USD |
DepositsAssetsNoncurrent | 135,183,000 | 2025-12-31 | 30 | CNY |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 133,364,000 | 2025-12-31 | 14 | USD |
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations | 132,067,000 | 2016-12-31 | 18 | CNY |
DividendsPayableCurrent | 130,806,000 | 2012-12-31 | 1 | USD |
ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock | 130,365,000 | 2014-12-31 | 1 | CNY |
IncreaseDecreaseInEmployeeRelatedLiabilities | 128,573,000 | 2025-12-31 | 48 | CNY |
NetIncomeLossAttributableToNonredeemableNoncontrollingInterest | 126,502,000 | 2017-12-31 | 3 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 123,120,000 | 2025-12-31 | 7 | CNY |
OtherShortTermInvestments | 120,504,000 | 2012-12-31 | 5 | CNY |
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations | -119,546,000 | 2019-12-31 | 1 | USD |
IncreaseDecreaseInInventories | 117,634,000 | 2025-12-31 | 33 | CNY |
InterestReceivableNoncurrent | 115,877,000 | 2025-12-31 | 11 | CNY |
PaymentsOfDividendsMinorityInterest | 114,749,000 | 2021-12-31 | 1 | USD |
OperatingLeaseLiabilityCurrent | 113,212,000 | 2025-12-31 | 13 | CNY |
ForeignCurrencyTransactionGainLossBeforeTax | -110,958,000 | 2025-12-31 | 16 | USD |
InvestmentIncomeNet | 104,605,000 | 2025-12-31 | 8 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -100,708,000 | 2025-12-31 | 48 | CNY |
LineOfCredit | 100,000,000 | 2017-04-21 | 1 | USD |
InventoryNet | 98,552,000 | 2025-12-31 | 11 | USD |
ForeignCurrencyTransactionGainLossUnrealized | -98,513,000 | 2025-12-31 | 15 | USD |
CapitalExpendituresIncurredButNotYetPaid | 96,280,000 | 2025-12-31 | 16 | USD |
AdvertisingRevenue | 95,941,000 | 2010-12-31 | 1 | USD |
OtherComprehensiveIncomeLossNetOfTax | -93,774,000 | 2019-12-31 | 11 | CNY |
ProceedsFromRepurchaseOfRedeemablePreferredStock | 92,218,000 | 2017-12-31 | 2 | USD |
AccountsPayableCurrent | 91,971,000 | 2025-12-31 | 16 | USD |
InvestmentsAndOtherNoncurrentAssets | 91,725,000 | 2014-12-31 | 5 | USD |
RedeemableNoncontrollingInterestEquityPreferredCarryingAmount | 91,319,000 | 2025-12-31 | 19 | CNY |
NetCashProvidedByUsedInContinuingOperations | 90,764,000 | 2014-12-31 | 4 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | 90,597,000 | 2022-12-31 | 2 | USD |
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic | 90,597,000 | 2022-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 89,093,000 | 2025-12-31 | 7 | CNY |
AccruedProfessionalFeesCurrent | 88,041,000 | 2019-12-31 | 18 | CNY |
DeferredTaxAssetsNetCurrent | 77,249,000 | 2016-12-31 | 7 | USD |
OtherPrepaidExpenseCurrent | 73,693,000 | 2013-12-31 | 6 | CNY |
IncreaseDecreaseInAccountsPayable | -71,615,000 | 2025-12-31 | 48 | CNY |
PaymentsForRepurchaseOfRedeemableNoncontrollingInterest | 70,904,000 | 2020-12-31 | 2 | USD |
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedGainBeforeTax | 67,732,000 | 2017-12-31 | 5 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 66,733,000 | 2025-12-31 | 7 | CNY |
PaymentsForRepurchaseOfEquity | 66,603,000 | 2012-12-31 | 1 | USD |
DueFromEmployeesCurrent | 61,480,000 | 2022-12-31 | 24 | CNY |
IncreaseDecreaseInRestrictedCash | 60,560,000 | 2017-12-31 | 8 | USD |
LongTermDebtNoncurrent | 58,635,000 | 2024-12-31 | 4 | USD |
CostmethodInvestmentsOtherThanTemporaryImpairment | 58,537,000 | 2017-12-31 | 9 | CNY |
ProceedsFromDividendsReceived | 57,700,000 | 2025-12-31 | 15 | CNY |
InvestmentIncomeNonoperating | 55,656,000 | 2017-12-31 | 8 | USD |
DeferredIncomeTaxLiabilities | 54,875,000 | 2019-12-31 | 3 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -54,690,000 | 2025-12-31 | 8 | USD |
DebtSecuritiesNoncurrent | 54,382,000 | 2023-12-31 | 7 | CNY |
DeferredTaxLiabilitiesCurrent | 51,637,000 | 2016-12-31 | 4 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 50,316,000 | 2011-12-31 | 3 | CNY |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber | 50,190,000 | 2012-12-31 | 1 | shares |
StockRepurchaseProgramAuthorizedAmount | 50,000,000 | 2011-11-30 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 47,625,000 | 2018-12-31 | 1 | CNY |
IncomeTaxReconciliationOtherReconcilingItems | -47,101,000 | 2025-12-31 | 1 | CNY |
ProceedsFromSaleOfPropertyPlantAndEquipment | 45,886,000 | 2025-12-31 | 48 | CNY |
OperatingLeaseRightOfUseAsset | 45,802,000 | 2025-12-31 | 7 | USD |
DueToRelatedPartiesCurrent | 44,360,000 | 2010-12-31 | 1 | CNY |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | 43,880,000 | 2019-12-31 | 1 | USD |
MarketableSecuritiesUnrealizedGainLossExcludingOtherThanTemporaryImpairments | 42,900,000 | 2012-12-31 | 2 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 41,145,000 | 2025-12-31 | 7 | CNY |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 40,557,000 | 2024-12-31 | 15 | CNY |
What to be careful about
What this model itself distrusts about NTES's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- the market value here was 398.2B: 3.2B shares from the filing at the quoted price. The price feed reports 640.3M shares, and that count at this same price gives 79.9B, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- forward EPS growth +204.6% is analyst consensus, not a filing: consensus 2027 EPS 72.11 against trailing 7.77, over 2 year(s), from 24 analysts (taken 2026-10-14)