NetEase Inc. logo

NetEase Inc.

NTES | NASDAQ
Chart Builder DCF Calculator
$113.64
+$1.54 (+1.37%)
At close: Oct 30, 2026, 4:00 PM ET
$113.09
-$0.55 (-0.48%)
Pre-market: Nov 2, 2026, 5:35 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
32.75B 34.88B 34.58B 37.35B 35.26B 33B 30.26B 28.01B 29.12B 30.45B 29.36B 26.49B 25.3B 21.61B 19.22B 21.07B 17.77B 16.78B 16.98B 12.25B 11.72B 12.89B
Depreciation & Amortization
2.2B 2.19B 2.24B 2.22B 2.13B 2.33B 2.42B 2.38B 2.51B 2.54B 3.06B 3.16B 3.23B 3.17B 2.86B 2.93B 3.02B 3.22B 3.28B 3.4B 3.51B 3.59B
Stock-Based Compensation
1.52B 2.46B 2.8B 3.73B 3.81B 3.94B 3.88B 3.76B 3.61B 3.31B 3.24B 3.31B 3.27B 3.25B 3.17B 3.3B 3.2B 3.14B 3.04B 2.67B 2.66B 2.65B
Other Working Capital
4.23B 8.01B 8.54B 7.02B 5.5B 3.14B 2.72B 2.88B 3.64B 4.86B 2.11B 1.24B 1.89B 3.44B 2.52B 3.48B 3.04B 1.49B 4.87B 5.63B 4.7B 4.81B
Other Non-Cash Items
9.98B 5.19B 3.43B -709.2M -1.44B -1.37B -852.71M 1.07B 577.67M -924.84M -831.34M -1.09B -3.81B -2.24B -1.53B -3.31B -274.78M -397.3M -1.96B 1.24B 1.18B 735.23M
Deferred Income Tax
485.76M -1.06B -1.26B -1.05B 590.26M 163.94M 320.73M 110.47M -906.87M 38.83M 131.44M 515.9M 587.27M 752.11M 489.67M -519.66M 22.67M 395.1M 407.95M 764.92M -93.21M 203.41M
Change in Working Capital
4.2B 8.35B 8.6B 7.39B 6.21B 4.16B 3.65B 3.13B 2.83B 3.47B 375.88M 145.46M 1.6B 2.58B 3.5B 3.6B 2.13B 831.07M 3.19B 4.45B 4.91B 3.86B
Operating Cash Flow
51.15B 52.02B 50.39B 48.93B 46.56B 42.23B 39.68B 38.47B 37.74B 38.89B 35.33B 32.53B 30.17B 29.13B 27.71B 27.07B 25.87B 23.97B 24.93B 24.77B 23.88B 23.93B
Capital Expenditures
-1.23B -1.72B -1.87B -2.16B -2.29B -2.36B -2.21B -2.38B -3.16B -3.4B -4.28B -4.18B -3.5B -3.23B -2.64B -2.87B -2.79B -3.25B -3.11B -3.01B -3.49B -3.58B
Cash Acquisitions
41.24M 22.23M 22.23M n/a n/a n/a n/a -370.7M -349.8M -628.83M -628.83M -165.34M 2.09B 2.38B 2.38B 2.9B 415.82M 675.69M 874.59M -682.42M -725.47M -1.48B
Purchase of Investments
-227.57B -196.16B -199.49B -175.27B -158.13B -191.77B -168.01B -193.7B -186.28B -127.26B -130.49B -112.96B -99.39B -122.43B -111.14B -115.27B -108.53B -107.4B -101.27B -86.02B -104.36B -112.8B
Sales Maturities Of Investments
162.49B 169.71B 168.19B 162.17B 169.27B 184.39B 186.22B 183.43B 177.03B 144.54B 118.48B 114.96B 99.81B 109.8B 104.32B 88.7B 104.36B 97.41B 94.74B 97.57B 87.63B 82.82B
Other Investing Acitivies
-401.82M -663.37M -739.04M 1.39B 1.16B 907.93M 1.17B -1.04B -870.93M -47.38M -134.6M -103.66M -106.25M -395.95M -434.59M -418.47M -88.98M 1.57B 1.68B 1.68B 1.81B 1.2B
Investing Cash Flow
-66.44B -28.19B -33.26B -12.94B 10.96B -7.78B 17.92B -13.44B -13.23B 13.21B -17.04B -2.45B -951.66M -13.72B -7.37B -26.8B -6.63B -10.99B -7.08B 9.53B -19.13B -33.84B
Debt Repayment
1.68B 1.36B -5.78B -3.8B -2.42B -15.56B -7.48B -543.37M -2.21B -6.54B -8.31B -17.48B -16.96B 3.4B 4.85B 7.41B 3.45B 4.84B 1.71B -1.59B 7.1B 3.69B
Common Stock Repurchased
-3.08B -1.65B -640.24M -2.22B -6.25B -7.9B -8.83B -7.86B -4.16B -4.35B -5.23B -7.62B -9.28B -9.2B -8.33B -7.43B -11.79B -12.14B -12.92B -10.98B -6.9B -4.43B
Dividend Paid
-13.42B -13.35B -13.78B -13.23B -12.62B -11.8B -11.17B -11.44B -11.89B -11.75B -8.01B -7.77B -6.97B -6.25B -6.72B -5.65B -5.06B -4.93B -3.51B -3.43B -3.78B -3.61B
Other Financial Acitivies
-5.35M 37.05M 102.99M 154.6M 128.14M 136.31M 136.01M 112.4M 132.37M 104.02M 86.16M 81.77M 84.5M 95.47M -30.92M 534.34M 554.83M 529.81M 2.14B -1.89B -1.92B -5.02B
Financial Cash Flow
-14.82B -13.6B -20.09B -19.09B -21.16B -35.13B -27.34B -19.73B -18.13B -22.53B -21.47B -32.79B -33.12B -11.95B -10.24B -5.13B -12.84B -11.7B -12.59B -17.89B -5.49B 12.71B
Net Cash Flow
-29.19B 10.67B -2.24B 16.8B 36.31B -690.04M 30.27B 5.03B 6.18B 29.3B -3.38B -2.69B -3.87B 3.6B 10.21B -4.88B 6.39B 1.16B 5.21B 16.38B -815.44M 2.93B
Free Cash Flow
49.91B 50.3B 48.52B 46.77B 44.27B 39.87B 37.47B 36.09B 34.58B 35.49B 31.06B 28.35B 26.67B 25.9B 25.07B 24.2B 23.09B 20.72B 21.82B 21.77B 20.39B 20.35B
Adj. Free Cash Flow
48.39B 47.83B 45.72B 43.03B 40.46B 35.93B 33.59B 32.33B 30.97B 32.17B 27.81B 25.05B 23.4B 22.65B 21.89B 20.9B 19.88B 17.58B 18.78B 19.1B 17.74B 17.71B
Maintenance CapEx
-831.74M -1.13B -1.29B -1.65B -1.95B -2.08B -1.94B -1.97B -2.52B -2.81B -3.71B -3.69B -3.06B -2.65B -1.95B -1.89B -1.7B -2.17B -2B -1.93B -2.36B -2.33B
Growth CapEx
-402.32M -590.62M -573.76M -511.21M -343.03M -274.63M -266.73M -410.77M -640.11M -588.94M -562.32M -494.89M -440.25M -577.35M -694.56M -985.83M -1.09B -1.07B -1.11B -1.08B -1.13B -1.25B
Owner Earnings
50.31B 50.89B 49.1B 47.28B 44.61B 40.15B 37.74B 36.5B 35.22B 36.08B 31.62B 28.85B 27.11B 26.47B 25.76B 25.18B 24.18B 21.79B 22.93B 22.84B 21.52B 21.6B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.