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 $80.6B against $178.7M — 451.1× the size. Firy Inc. has negative trailing earnings, so its P/E is not meaningful; NetEase, Inc. trades at 16.9×. 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 16.92 7.53
P/S 1.49 4.74 0.61
P/B 2.08 3.21 0.67
Price to free cash flow n/m 11.08 5.26
EV/EBITDA n/m 8.90 2.12
EV/Sales 2.27 3.31 0.58
Earnings yield (40.51%) 5.91% (1.85%)
Free cash flow yield (37.93%) 9.03% 0.38%

Profitability

Metric FIRY NTES Electronic Gaming & Multimedia median
Gross margin 87.77% 67.15% 67.15%
Operating margin (53.44%) 35.28% (12.93%)
Net margin (60.23%) 27.96% (2.40%)
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% (1.71%)
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% 9.23%
EPS growth (last fiscal year) (67.04%) 19.24% (2.28%)
Revenue growth, 5-year CAGR (14.53%) 7.36% (1.32%)
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 1.57
Net debt to EBITDA 1.07 (4.22) 0.35

Dividend

Metric FIRY NTES Electronic Gaming & Multimedia median
Dividend yield — 2.31% —
Payout ratio — 0.39 —

Size

Metric FIRY NTES Electronic Gaming & Multimedia median
Market cap 178.69m 80.61b 80.62m

Compare with another peer

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