External broker reports(aggregated public sources), CMB International

CMB International

External broker reports(aggregated public sources)

Incorporated in Hong Kong, supported by the mainland and targeting in global market, CMB International Capital Corporation Limited (“CMBI”) is an integrated financial institution providing comprehensive and professional services. As a wholly-owned subsidiary of China Merchants Bank ("CMB"), by leveraging on the Group’s synergy and coordination in domestic and overseas markets, as well as CMB’s strong resources and outstanding social reputation, CMBI and its subsidiaries have been actively implementing diversified business strategies and set up an overall layout of main business segments including Corporate Finance, Asset Management, Wealth Management, Global Markets and Structured Finance, etc. Adhering to the philosophy of “being clients oriented and increasing our own values by the way of creating value for clients”, CMBI endeavors to provide quality and integrated financial services to institutional, corporate and individual customers both domestic and overseas including Hong Kong IPO sponsorship and underwriting, share placement and rights issue for listed companies, financial advisors, bonds issuance services, asset management, direct investment, wealth management, equity sales and trading, etc.

Equity Bottom-Up

<ul><li>NetEase announced 3Q24 financial results: total revenue declined by 4% YoY to RMB26.2bn, largely in line with Bloomberg consensus estimate; operating profit was down by 5% YoY to RMB7.15bn, in line with consensus estimate of RMB7.22bn.</li><li>3Q24 revenue was down YoY, mainly due to the high-base effect and softer-than-expected performance of certain new game titles.</li><li>Looking ahead, we expect the launch of Marvel Rivals and Where Winds Meet in December will be the key catalysts to watch, the performance of which shall be the key drivers of NetEase valuation and revenue growth in FY25E. </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

NetEase announced 3Q24 financial results: total revenue declined by 4% YoY to RMB26.2bn, largely in line with Bloomberg consensus estimate; operating profit was down by 5% YoY to RMB7.15bn, in line with consensus estimate of RMB7.22bn.3Q24 revenue was down YoY, mainly due to the high-base effect and softer-than-expected performance of certain new game titles.Looking ahead, we expect the launch of Marvel Rivals and Where Winds Meet in December will be the key catalysts to watch, the performance of which shall be the key drivers of NetEase valuation and revenue growth in FY25E. Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

NetEase (NTES US) - Inline 3Q24 Results; Eyes on New Game Launch in December

Blue Lotus Non US Internet research, Blue Lotus Research Institute

Ying Pan

Blue Lotus Non US Internet research

China growth and global non-US Internet equities

Blue Lotus Research Institute

Blue Lotus Research is a Hong Kong Type 4 Licensed investment advisory firm focusing on Chinese growth equities and global non-US Internet equities

<ul>
<li>We expect NTES to report C3Q24 revenue, GAAP operating profit and GAAP net income in (3.8%), in-line and in-line vs. consensus. </li>
<li>Main reason for the revenue miss was product aging in &lt;Justice Mobile&gt; and &lt;Eggy Party&gt; offsetting &lt;Naraka Mobile&gt;;</li>
<li>We cut TP from US$122 to US$110 to reflect the downward pressure from product aging to sustain, but maintaining a BUY rating due to the promising pipeline. </li>
</ul>


We expect NTES to report C3Q24 revenue, GAAP operating profit and GAAP net income in (3.8%), in-line and in-line vs. consensus. 
Main reason for the revenue miss was product aging in &lt;Justice Mobile&gt; and &lt;Eggy Party&gt; offsetting &lt;Naraka Mobile&gt;;
We cut TP from US$122 to US$110 to reflect the downward pressure from product aging to sustain, but maintaining a BUY rating due to the promising pipeline. 


[NetEase, Inc. (NTES US, BUY, TP US$110) TP Change]: C3Q24 Preview: Revenue Miss but Is Temporary

Independent research on the U.S. markets, Baptista Research

Baptista Research

Independent research on the U.S. markets

Baptista Research is an independent financial research house focused on the U.S. markets. We provide equity research as well as credit research reports on the top-listed U.S. companies with most of our focus on technology, consumer goods and services, automobiles, industrials, oil and gas, pharma, and healthcare. Our research has served more than 3000 institutional investors including mutual funds, hedge funds, banks, family offices, and various buy-side firms. We operate a research subscription service where institutions, as well as retail investors, can have priority access to all our research. We also have a wide distribution of our research reports across some of the top global financial platforms. Apart from equity research and credit research, we also provide advisory services with respect to mergers & acquisitions (M&A), private equity/ venture capital fundraising, valuation reports, and investment management services for corporates.
Baptista Research is owned and managed by Ishan Majumdar, an ex-Venture Capitalist/ Investment Banker, a Chartered Accountant, and a Masters’ degree holder in Management from HEC Paris. Ishan has nearly a decade of experience in Mergers and Acquisitions, Leveraged Buyouts (LBOs), Venture Capital Investing, Corporate Strategy, and Valuation in front-office roles at the likes of BNP Paribas CIB, Credit Agricole CIB, Groupe Danone, and TIW Private Equity. He has worked on and closed multiple acquisition deals, leveraged buyouts, and start-up investment transactions.

<ul><li>NetEase's 2024 second quarter earnings report revealed considerable strategic progress, although accompanied by some operational challenges typical for a growing enterprise.</li><li>The company reported a total revenue of RMB 25.5 billion, indicating a 6% year-over-year increase, driven largely by the success in its gaming division and expanded efforts in international markets.</li><li>Baptista Research looks to evaluate the different factors that could influence the company's price in the near future and attempts to carry out an independent valuation of the company using a Discounted Cash Flow (DCF) methodology.</li></ul>

NetEase's 2024 second quarter earnings report revealed considerable strategic progress, although accompanied by some operational challenges typical for a growing enterprise.The company reported a total revenue of RMB 25.5 billion, indicating a 6% year-over-year increase, driven largely by the success in its gaming division and expanded efforts in international markets.Baptista Research looks to evaluate the different factors that could influence the company's price in the near future and attempts to carry out an independent valuation of the company using a Discounted Cash Flow (DCF) methodology.

NetEase Inc.: An Expanding Game Portfolio with Worldwide Reach! - Major Drivers

<ul>
<li>NetEase reported C2Q24 top line, GAAP operating profit and GAAP net income in line, (5.6%) and (7.3%) vs. our estimates, and in line, (4.0%) and (5.5%) vs. consensus. </li>
<li>We believe game growth will materially accelerate in C2H24 and 2025, based on our projection for Naraka Mobile, Where Winds Meet and the two Marvel games. </li>
<li>We keep TP of US$122 unchanged and maintain BUY .</li>
</ul>


NetEase reported C2Q24 top line, GAAP operating profit and GAAP net income in line, (5.6%) and (7.3%) vs. our estimates, and in line, (4.0%) and (5.5%) vs. consensus. 
We believe game growth will materially accelerate in C2H24 and 2025, based on our projection for Naraka Mobile, Where Winds Meet and the two Marvel games. 
We keep TP of US$122 unchanged and maintain BUY .


[NetEase (NTES US, BUY, TP US$122) Review]: Growth Will Materially Accelerate in C2H24 and 2025

<ul><li>NetEase reported inline 2Q24 results: total revenue grew by 6% YoY to RMB25.5bn, in line with our/consensus estimate of RMB25.1/26.1bn; operating profit grew by 15% YoY to RMB7.0bn, vs our/consensus estimate of RMB6.7/7.2bn.</li><li>Looking ahead, we expect game revenue growth to bottom out and reaccelerate in 2H24E, underpinned by the resilient performance of legacy titles, incremental revenue contribution from new titles and the return of Blizzard’s game portfolio.</li><li>We maintain our FY24-26E total revenue forecast largely unchanged. We fine-tune our SOTP-derived target price to US$130.0 (previous: US$131.5). Maintain BUY.</li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

NetEase reported inline 2Q24 results: total revenue grew by 6% YoY to RMB25.5bn, in line with our/consensus estimate of RMB25.1/26.1bn; operating profit grew by 15% YoY to RMB7.0bn, vs our/consensus estimate of RMB6.7/7.2bn.Looking ahead, we expect game revenue growth to bottom out and reaccelerate in 2H24E, underpinned by the resilient performance of legacy titles, incremental revenue contribution from new titles and the return of Blizzard’s game portfolio.We maintain our FY24-26E total revenue forecast largely unchanged. We fine-tune our SOTP-derived target price to US$130.0 (previous: US$131.5). Maintain BUY.Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

NetEase (NTES US) - Intact Quality Game Portfolio Despite Short-Term Growth Deceleration

China

NetEase, Inc. operates as an leading internet technology company providing online services including content, community, communication, and commerce. The Company develops and operates online games, electronic commerce, internet media, innovative business, and other businesses. NetEase expands its businesses to Japan, North American, and other other international markets.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

NetEase (9999 HK)

NetEase (NTES US) - Inline 3Q24 Results; Eyes on New Game Launch in December

NetEase announced 3Q24 financial results: total revenue declined by 4% YoY to RMB26.2bn, largely in line with Bloomberg consensus estimate

CMB International

[NetEase, Inc. (NTES US, BUY, TP US$110) TP Change]: C3Q24 Preview: Revenue Miss but Is Temporary

NTES expected to report mixed Q3 results with revenue miss due to product aging, but maintains BUY rating with promising pipeline. TP cut from...

Blue Lotus Research Institute

NetEase Inc.: An Expanding Game Portfolio with Worldwide Reach! - Major Drivers

NetEase's 2024 second quarter earnings report revealed considerable strategic progress, although accompanied by some operational challenges...

Baptista Research

[NetEase (NTES US, BUY, TP US$122) Review]: Growth Will Materially Accelerate in C2H24 and 2025

NetEase's Q2 results meet expectations, with projected game growth in the second half of 2024 and 2025. Analysts maintain a BUY rating with a...

Blue Lotus Research Institute

NetEase (NTES US) - Intact Quality Game Portfolio Despite Short-Term Growth Deceleration

We maintain our FY24-26E total revenue forecast largely unchanged. We fine-tune our SOTP-derived target price to US$130.0 (previous: US$131.5)....

CMB International

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)

NetEase (NTES US) - Inline 3Q24 Results; Eyes on New Game Launch in December

NetEase announced 3Q24 financial results: total revenue declined by 4% YoY to RMB26.2bn, largely in line with Bloomberg consensus estimate

CMB International

[NetEase, Inc. (NTES US, BUY, TP US$110) TP Change]: C3Q24 Preview: Revenue Miss but Is Temporary

​NTES expected to report mixed Q3 results with revenue miss due to product aging, but maintains BUY rating with promising pipeline. TP cut from...

Blue Lotus Research Institute

NetEase Inc.: An Expanding Game Portfolio with Worldwide Reach! - Major Drivers

NetEase's 2024 second quarter earnings report revealed considerable strategic progress, although accompanied by some operational challenges...

Baptista Research

[NetEase (NTES US, BUY, TP US$122) Review]: Growth Will Materially Accelerate in C2H24 and 2025

​NetEase's Q2 results meet expectations, with projected game growth in the second half of 2024 and 2025. Analysts maintain a BUY rating with a...

Blue Lotus Research Institute

NetEase (NTES US) - Intact Quality Game Portfolio Despite Short-Term Growth Deceleration

We maintain our FY24-26E total revenue forecast largely unchanged. We fine-tune our SOTP-derived target price to US$130.0 (previous: US$131.5)....

CMB International

NTES expected to report mixed Q3 results with revenue miss due to product aging, but maintains BUY rating with promising pipeline. TP cut from...

NetEase's Q2 results meet expectations, with projected game growth in the second half of 2024 and 2025. Analysts maintain a BUY rating with a...