Firy Inc. (FIRY) vs NetEase, Inc. (NTES)

Firy Inc. and NetEase, Inc. are both Electronic Gaming & Multimedia companies. NetEase, Inc. is the larger, with a market value of $81.0B against $192.3M — 421.0× the size. Firy Inc. has negative trailing earnings, so its P/E is not meaningful; NetEase, Inc. trades at 17.2×. Firy Inc. grew revenue faster over the last twelve months: 31.3% against 13.6%. NetEase, Inc. has the higher net margin (28.0% vs −60.2%) and the higher return on invested capital (605.2% vs −79.9%). Across the 19 metrics below, NetEase, Inc. leads on 14 and Firy Inc. on 5.

Valuation

Metric FIRY NTES Electronic Gaming & Multimedia median
P/E n/m 17.20 6.47
P/S 1.57 4.72 1.39
P/B 2.19 3.20 0.98
Price to free cash flow n/m 11.02 6.54
EV/EBITDA n/m 8.83 1.33
EV/Sales 2.35 3.28 0.97
Earnings yield (38.47%) 5.81% (2.89%)
Free cash flow yield (36.02%) 9.08% 0.00%

Profitability

Metric FIRY NTES Electronic Gaming & Multimedia median
Gross margin 87.77% 67.15% 70.26%
Operating margin (53.44%) 35.28% (8.19%)
Net margin (60.23%) 27.96% (9.89%)
Free cash flow margin (56.62%) 42.84% 0.00%
Return on equity (62.95%) 22.94% 0.00%
Return on assets (23.59%) 15.11% (1.43%)
Return on invested capital (79.87%) 605.16% 0.00%

Growth

Metric FIRY NTES Electronic Gaming & Multimedia median
Revenue growth (TTM) 31.34% 13.58% 13.58%
EPS growth (last fiscal year) (67.04%) 19.24% (4.55%)
Revenue growth, 5-year CAGR (14.53%) 7.36% (2.72%)
Net income growth, 5-year CAGR 0.00% 21.16% 0.00%

Health

Metric FIRY NTES Electronic Gaming & Multimedia median
Debt to equity 1.52 0.07 0.00
Current ratio 1.03 3.45 1.61
Net debt to EBITDA 1.07 (4.22) 0.07

Dividend

Metric FIRY NTES Electronic Gaming & Multimedia median
Dividend yield — 2.32% —
Payout ratio — 0.40 —

Size

Metric FIRY NTES Electronic Gaming & Multimedia median
Market cap 192.32m 80.96b 50.21m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack