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
Fiscal Quarter
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
6.96B 10.85B 6.16B 8.79B 9.09B 10.55B 8.92B 6.71B 6.83B 7.8B 6.68B 7.81B 8.16B 6.71B 3.81B 6.62B 4.47B 4.32B 5.66B 3.32B 3.48B 4.51B
Depreciation & Amortization
438.2M 430.58M 710.42M 617.87M 428.43M 480.76M 697.45M 520.57M 631.96M 567.92M 659.77M 651.86M 661.36M 1.08B 769.14M 713.85M 609.04M 766.18M 836.04M 805.49M 814.37M 819.83M
Stock-Based Compensation
n/a 616.18M n/a 902.2M 946.4M 951.87M 931.44M 978.14M 1.08B 894.3M 812.99M 819.55M 787.86M 822.41M 876.56M 787M 764.45M 746.15M 1B 688.23M 700.11M 650.25M
Other Working Capital
-3.23B 1.12B 3.82B 2.52B 551.77M 1.65B 2.3B 1B -1.81B 1.24B 2.46B 1.76B -590M -1.52B 1.59B 2.41B 961.55M -2.43B 2.54B 1.96B -578.99M 944.74M
Other Non-Cash Items
4.49B 1.1B 3.12B 1.27B -298.43M -669.42M -1.01B 542.22M -227.71M -153.64M 909.39M 49.64M -1.73B -60.14M 649.97M -2.67B -154.83M 649.89M -1.13B 364.19M -277.35M -915.42M
Deferred Income Tax
691.22M 532.26M 195.84M -933.55M -853.76M 328.27M 404.11M 711.64M -1.28B 485.05M 193.85M -305.7M -334.38M 577.67M 578.32M -234.34M -169.54M 315.23M -431.02M 307.99M 202.89M 328.08M
Change in Working Capital
-2.59B 210.03M 4.29B 2.3B 1.55B 468.4M 3.07B 1.12B -499.99M -38.82M 2.56B 817.69M 134.17M -3.13B 2.33B 2.27B 1.11B -2.21B 2.43B 803.32M -193.59M 146.25M
Operating Cash Flow
9.99B 13.73B 14.47B 12.95B 10.86B 12.11B 13.01B 10.58B 6.53B 9.56B 11.81B 9.84B 7.68B 6B 9.01B 7.49B 6.63B 4.58B 8.37B 6.29B 4.72B 5.54B
Capital Expenditures
-21.42M -602.17M -135.84M -474.63M -503.19M -752.84M -432.37M -601.77M -568.41M -603.84M -606.72M -1.39B -803.87M -1.48B -510.81M -709.3M -530.18M -893.2M -739.67M -625.86M -988.61M -755.88M
Cash Acquisitions
19.01M n/a 22.23M n/a n/a n/a n/a n/a n/a n/a -370.7M 20.9M -279.03M n/a 92.8M 2.28B 6.41M n/a 616.54M -207.14M 266.28M 198.9M
Purchase of Investments
-67.94B -55.46B -46.37B -57.8B -36.52B -58.8B -22.14B -40.67B -70.16B -35.04B -47.83B -33.24B -11.15B -38.27B -30.3B -19.68B -34.18B -26.99B -34.42B -12.94B -33.05B -20.85B
Sales Maturities Of Investments
33.71B 48.23B 46.97B 33.58B 40.92B 46.71B 40.96B 40.67B 56.05B 48.54B 38.17B 34.27B 23.57B 22.48B 34.64B 19.12B 33.56B 17B 19.02B 34.78B 26.6B 14.34B
Other Investing Acitivies
-57.67M -222.44M -7.33M -114.38M -319.22M -298.11M 2.12B -347.09M -571.42M -31.12M -90.23M -178.16M 252.13M -118.34M -59.3M -180.75M -37.56M -156.98M -43.18M 148.74M 1.63B -53.13M
Investing Cash Flow
-34.36B -7.76B 304.51M -24.62B 3.89B -12.84B 20.63B -720.86M -14.85B 12.86B -10.72B -515.91M 11.59B -17.39B 3.86B 987.02M -1.18B -11.04B -15.57B 21.16B -5.54B -7.13B
Debt Repayment
1.77B 4.7B -922.08M -3.86B 1.44B -2.44B 1.06B -2.48B -11.7B 5.64B 8B -4.15B -16.03B 3.88B -1.18B -3.62B 4.33B 5.32B 1.39B -7.59B 5.72B 2.19B
Common Stock Repurchased
-1.79B -1.31B -16.3M 35.23M -355.56M -303.6M -1.6B -3.99B -2.01B -1.23B -625.83M -296.5M -2.2B -2.12B -3.01B -1.96B -2.12B -1.24B -2.11B -6.31B -2.47B -2.03B
Dividend Paid
-3.15B -5.16B -2.53B -2.58B -3.08B -5.58B -1.98B -1.97B -2.26B -4.95B -2.26B -2.42B -2.12B -1.21B -2.02B -1.62B -1.4B -1.68B -940.54M -1.03B -1.28B -260.84M
Other Financial Acitivies
n/a -23.42M n/a 18.07M 42.4M 42.52M 51.61M -8.39M 50.57M 42.21M 28.01M 11.57M 22.23M 24.35M 23.62M 14.31M 33.2M -102.04M 588.87M 34.8M 8.18M 1.51B
Financial Cash Flow
-3.17B -1.8B -3.46B -6.39B -1.95B -8.29B -2.46B -8.46B -15.92B -495.06M 5.14B -6.85B -20.33B 572.43M -6.18B -7.18B 840.87M 2.29B -1.07B -14.89B 1.98B 1.41B
Net Cash Flow
-27.08B 3.83B 12.25B -18.18B 12.77B -9.08B 31.29B 1.33B -24.23B 21.88B 6.05B 2.48B -1.11B -10.8B 6.74B 1.29B 6.36B -4.19B -8.35B 12.57B 1.13B -141.36M
Free Cash Flow
9.97B 13.13B 14.34B 12.47B 10.36B 11.35B 12.58B 9.97B 5.96B 8.95B 11.2B 8.46B 6.87B 4.52B 8.5B 6.78B 6.1B 3.69B 7.63B 5.67B 3.73B 4.79B
Adj. Free Cash Flow
9.97B 12.51B 14.34B 11.57B 9.41B 10.4B 11.65B 9B 4.88B 8.06B 10.39B 7.64B 6.09B 3.7B 7.62B 5.99B 5.34B 2.94B 6.63B 4.98B 3.03B 4.14B
Maintenance CapEx
-21.42M -430.58M -73.29M -306.45M -314.88M -598.12M -432.37M -601.77M -448.51M -457.02M -462.68M -1.16B -735.13M -1.36B -434.2M -534.6M -324.34M -655.79M -371.78M -344.07M -801.97M -480.29M
Growth CapEx
n/a -171.58M -62.55M -168.18M -188.31M -154.72M n/a n/a -119.91M -146.82M -144.04M -229.34M -68.73M -120.2M -76.61M -174.7M -205.84M -237.41M -367.89M -281.79M -186.64M -275.59M
Owner Earnings
9.97B 13.3B 14.4B 12.64B 10.55B 11.51B 12.58B 9.97B 6.08B 9.1B 11.35B 8.69B 6.94B 4.64B 8.58B 6.95B 6.31B 3.93B 8B 5.95B 3.92B 5.06B

© 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.