Investment Rating - The report maintains a "Strong Buy" investment rating for the company [3][6]. Core Views - The company reported a revenue of 28.4 billion yuan in Q3 2025, representing an 8.2% year-on-year increase, with a gross profit of 18.2 billion yuan, up 10.3% year-on-year, and a net profit attributable to shareholders of 8.6 billion yuan, which is a 31.8% increase year-on-year [1][2]. - The company has a strong cash position with net cash of 153.2 billion yuan and operating cash flow of 12.9 billion yuan in Q3 2025, reflecting a 21.7% year-on-year growth [1]. - The classic games segment performed well, contributing to a revenue of 23.3 billion yuan in Q3 2025, a year-on-year increase of 11.8%, driven by self-developed games and several agency games [6][8]. - The company has a rich pipeline of upcoming games, including titles that have already gained traction in both domestic and international markets [6][8]. - The report anticipates that the company's net profit attributable to shareholders will reach 35.1 billion yuan, 38.5 billion yuan, and 42.5 billion yuan for the years 2025, 2026, and 2027, respectively [6][8]. Financial Data and Valuation - The total revenue forecast for the company is projected to grow from 103.5 billion yuan in 2023 to 130.1 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 7% [2][9]. - The net profit is expected to grow from 29.4 billion yuan in 2023 to 42.5 billion yuan in 2027, reflecting a CAGR of around 10% [2][9]. - The report highlights a decrease in the price-to-earnings (PE) ratio from 20.6 in 2023 to 14.2 in 2027, indicating an attractive valuation over the forecast period [2][9]. Shareholder Information - The company has a total share capital of 3.168 billion shares, with a market capitalization of 67.35 billion Hong Kong dollars [3][6]. - The major shareholder, Shining Globe International Limited, holds a 45.17% stake in the company [3].

机构：中信建投证券 研究员：崔世峰/向锐 核心观点 25Q3 网易的净收入为284 亿元（yoy +8.2%，低于彭博一致预期292 亿元)。其中，游戏及相关增值服务 净收入为233 亿元(yoy+11.8%，彭博一致预期为239 亿元)；有道净收入为16 亿元(yoy+3.6%);网易云音 乐净收入为20 亿元(yoy -1.8%)；创新及其他业务净收入为14 亿元（yoy -18.9%）。25Q3 毛利润为182 亿元（yoy +10.3%）；GaaP 净利润为86 亿元，调整后净利润为95 亿元（一致预期为95 亿元）。 简评 1）Q3 游戏表现稳健，看好后续Pipeline 发展25Q3 游戏及相关增值服务净收入为233 亿元(yoy +11.8%， 彭博一致预期为239 亿元)；在线游戏净收入环比增长来自于《梦幻西游》电脑版、《逆水寒》手游等 自研游戏及若干代理游戏净收入增加。 其同比增加来自《梦幻西游》电脑版、《蛋仔派对》，新上线的《燕云十六声》和《漫威争锋》等自研 游戏，以及若干代理游戏净收入增加。 多款经典游戏持续受到玩家欢迎，体现了网易游戏强劲的长线运营能力。自三季度起，《梦幻西游》电 脑版 ...

Group 1 - The gaming sector showed strong performance on November 24, with the gaming ETF (159869) rising nearly 1%, and most constituent stocks experiencing gains, led by Mingchen Health with an increase of nearly 8% [1] - NetEase reported its Q3 2025 financial results on November 20, with net revenue of 28.4 billion yuan, an increase of 8.2% year-on-year. The gaming and related value-added services segment generated net revenue of 23.3 billion yuan, up 11.8% year-on-year, accounting for 82% of total revenue [1] - The net profit attributable to shareholders for the period was 8.6 billion yuan, indicating a significant recovery in NetEase's gaming business compared to the same period last year [1] Group 2 - NetEase's overseas gaming expansion has accelerated significantly over the past two years, with the global user base for the game "Marvel Duel" exceeding 40 million as of December 2024 [1] - The international version of "Nirvana in Fire" mobile game launched on November 7, 2025, topping the free charts on the App Store in several countries including Japan, Malaysia, Thailand, Vietnam, Cambodia, and Brunei [1] - NetEase management indicated that the performance of games like "World of Warcraft" and "Hearthstone" has exceeded previous levels, with plans for deeper development of related products in the future [1] Group 3 - The gaming sector is experiencing multiple catalysts for transformation, including AI, content, and commercialization model changes, with a focus on investment opportunities in the gaming ETF (159869) that tracks the performance of A-share listed companies in the animation and gaming industry [2]

长青游戏成为本季度驱动网易营收增长的主要力量。 20日，网易发布2025年第三季度财报。 在丁磊重回一线后，其工作室的调整持续进行，同时也不断有人员流动。 对此，丁磊在11月20日晚间的财报电话会议上表示，人员流动属正常组织调整，是在不影响公司日常游戏运营的前提下进行的 网易近一两年离职的事业部级高管不止一个，此前引发了外界讨论。 财报显示，网易Q3净收入284亿元，同比增加8.2%；归股净利润为86亿元，同比增长32%；非公认会计准则下归股净利润为95亿元，同比增长26.7%。 具体到本季度业务来看，Q3网易的营收支柱游戏及相关增值服务收入为233亿元，同比增加11.8%。 来自于在线游戏的净收入约占该分部净收入的97.6%。 长青游戏持续受到玩家欢迎，体现了网易游戏强劲的长线运营能力。 财报提到，在线游戏净收入同比增加来自经典IP《梦幻西游》电脑版、《蛋仔派对》，新上线的《燕云十六声》和《漫威争锋》等自研游戏，以及若干代理 游戏净收入增加。 网易提到，11月2日《梦幻西游》电脑版同时在线人数突破358万，这是自7月份畅玩服上线后，第四次在线人数创新高。 在电话会上，网易管理层回应了近一年高管离职的事件。 ...

中金指出，公司3Q25《梦幻西游》PC及手游、《蛋仔派对》等产品暑期内表现良好，体现公司长青游 戏运营能力。公司也在业绩会表示会把更多资源倾斜给长青项目，同时会给有创新力的团队更多机会。 新游方面，公司公告表示《遗忘之海》将于2026年上线，同时储备有《无限大》《归唐》等产品。该行 建议关注网易本土团队全球化能力升级，及重点新游进展。 网易-S(09999)涨近5%，截至发稿，涨4.2%，报213港元，成交额1.08亿港元。 其中，2025年第三季度游戏及相关增值服务净收入为人民币233亿元(33亿美元)，上一季度和去年同期 分别为人民币228亿元和209亿元。本季度，来自于在线游戏的净收入约占该分部净收入的97.6%，上一 季度和去年同期该占比分别为97.1%和96.8%。在线游戏净收入环比增长来自于《梦幻西游》电脑版、 《逆水寒》手游等自研游戏及若干代理游戏净收入增加。其同比增加来自《梦幻西游》电脑版、《蛋仔 派对》，新上线的《燕云十六声》和《漫威争锋》等自研游戏，以及若干代理游戏净收入增加。 消息面上，近日，网易-S公布2025年第三季度业绩，净收入为人民币284亿元(40亿美元)，同比增加 8.2%。 ...

智通财经APP获悉，网易-S(09999)涨近5%，截至发稿，涨4.2%，报213港元，成交额1.08亿港元。 消息面上，近日，网易-S公布2025年第三季度业绩，净收入为人民币284亿元(40亿美元)，同比增加 8.2%。毛利润为人民币182亿元(26亿美元)，同比增加10.3%。归属于公司股东的净利润为约人民币 86.16亿元(12亿美元)，同比增长31.77%；基本每股净利润为0.38美元，第三季度股利为每股0.1140美 元。 其中，2025年第三季度游戏及相关增值服务净收入为人民币233亿元(33亿美元)，上一季度和去年同期 分别为人民币228亿元和209亿元。本季度，来自于在线游戏的净收入约占该分部净收入的97.6%，上一 季度和去年同期该占比分别为97.1%和96.8%。在线游戏净收入环比增长来自于《梦幻西游》电脑版、 《逆水寒》手游等自研游戏及若干代理游戏净收入增加。其同比增加来自《梦幻西游》电脑版、《蛋仔 派对》，新上线的《燕云十六声》和《漫威争锋》等自研游戏，以及若干代理游戏净收入增加。 中金指出，公司3Q25《梦幻西游》PC及手游、《蛋仔派对》等产品暑期内表现良好，体现公司长青游 戏运营 ...

Group 1 - The company's revenue increased by 8.2% year-on-year to 28.36 billion yuan, which was 3% lower than Bloomberg's expectations [1] - Gross margin was 64.1%, exceeding Bloomberg's expectations by 0.1 percentage points [1] - Adjusted net profit margin reached 33.5%, surpassing Bloomberg's expectations by 0.8 percentage points, with adjusted net profit growing by 26.7% year-on-year to 9.5 billion yuan, slightly below Bloomberg's expectations by 0.6% [1] Group 2 - Self-developed games performed well, generating revenue of 23.33 billion yuan, which was 2.3% lower than Bloomberg's expectations, with a year-on-year growth of 11.8% [1] - The revenue growth was driven by titles such as "Dream of the Red Chamber" PC version, "Egg Party," and new releases like "Yanyun Sixteen Sounds" and "Marvel Showdown" [1] - The gross margin for the gaming segment was 69.3%, exceeding Bloomberg's expectations by 0.6 percentage points, with a year-on-year increase of 0.5 percentage points [1] Group 3 - Cloud Music achieved revenue of 1.96 billion yuan, which was 3.0% lower than Bloomberg's expectations, with a year-on-year decline of 1.8% [2] - Gross margin for Cloud Music was 35.4%, falling short of Bloomberg's expectations by 0.6 percentage points, but showed a year-on-year increase of 2.6 percentage points [2] - Youdao reported revenue of 1.63 billion yuan, which was 1.7% lower than Bloomberg's expectations, with a year-on-year growth of 3.6% [2] Group 4 - The company expects adjusted net profit growth of 18.4%, 8.8%, and 8.6% for 2025-2027, reaching 39.7 billion, 43.2 billion, and 46.2 billion yuan respectively [2] - Corresponding PE ratios for 2025-2027 are projected to be 14.9, 13.7, and 12.6 [2]

分析师 郝艳辉 SAC 证书编号：S0160525080001 haoyh@ctsec.com 相关报告 1. 《全球领先的游戏巨头，多元业务并举》 2025-11-05 证券研究报告 游戏Ⅱ / 公司点评 / 2025.11.22 | 投资评级:增持(维持) | | | --- | --- | | 基本数据 | 2025-11-21 | | 收盘价(元) | 204.60 | | 流通股本(亿股) | 31.68 | | 每股净资产(元) | 45.40 | 最近 12 月市场表现 -3% 15% 32% 50% 68% 86% 网易-S 恒生指数 自研游戏表现亮眼，关注明年新游上线 网易-S(09999) ❖ 事件：公司收入同比增长 8.2%为 283.6 亿元（低于彭博预期 3%），毛利率 64.1%（高出彭博预期 0.1pct），销售费用率 15.7%（较彭博预期高 2.1pct）， 管理费用率 4.1%（较彭博预期高 0.3pct），研发费用率 16.0%（较彭博预期 高 0.3pct），在投资收益增长、汇兑损失减少的带动下，经调整归母净利率达 33.5%（超彭博预期 0.8pct），经调整归母净利 ...

Economic Indicators - The U.S. non-farm payrolls report for September showed an increase of 119,000 jobs, exceeding expectations, but the unemployment rate rose to 4.44%, the highest in nearly four years[5] - The unemployment rate has increased for three consecutive months, raising concerns about the labor market ahead of the Federal Reserve's December meeting[5] - The market anticipates a 40% chance of a 25 basis points rate cut in December due to the mixed signals from the employment data[29] Market Performance - U.S. stock indices experienced significant volatility, with the Nasdaq dropping 2.2%, the S&P 500 down 1.6%, and the Dow Jones falling 0.8% after an initial surge[8] - European markets rebounded after five consecutive days of decline, with the Stoxx 600 index rising 0.4% and the DAX increasing by 0.5%[8] - The A-share market continued to decline, with the Shanghai Composite Index falling by 0.4% and over 3,800 stocks declining overall[15] Sector Analysis - In the U.S., the technology sector faced significant losses, with semiconductor ETFs down 4.22% and tech ETFs down 3.14%[8] - In Hong Kong, the Hang Seng Index saw a slight rebound of 0.02%, while the Hang Seng Tech Index fell by 0.58%[10] - The financial sector in A-shares showed strength, with major banks like Bank of China rising by 4%[15] Commodity and Bond Markets - International oil prices fell, with WTI crude oil down 0.5% to $59.14 per barrel, and gold prices decreased by 0.56% to $4,060 per ounce[26] - U.S. Treasury yields declined by 3-6 basis points, reflecting increased risk aversion in the market[29] - The spread on Asian bonds narrowed by 1-3 basis points, indicating a slight recovery in investor sentiment[29]

11月21日，游戏板块拉升，富春股份涨超15%，巨人网络、游族网络、电魂网络跟涨，游戏ETF （159869）持续震荡上行，现涨近1.5%。截至11月20日，游戏ETF（159869）产品规模达110.77亿元， 助力投资者一键布局A股游戏龙头。 新游方面，2025年以来，网易游戏共上线约9款新游。其中，《燕云十六声》不仅在国内备受欢迎，还 于近期成功打入欧美主流市场，在未开放国区的情况下，Steam全球同时在线人数峰值超过19万，强势 冲入Steam全球最畅销游戏榜Top4。 11月20日，网易发布2025年第三季度财务报告。财报数据显示，第三季度网易净收入达284亿元，同比 增长8.2%，归母净利润达到86亿元，同比增长32%。研发投入达45亿元，研发投入强度达16%。 据网易官方披露，季度内，网易多款长青精品为业绩增长提供了坚实支撑。其中，运营22年的《梦幻西 游》通过不断革新迭代，于11月2日同时在线人数突破358万，这已是《梦幻西游》畅玩服上线后，第四 次在线人数创新高。此外，《梦幻西游》手游版还推出轻享服，让玩家更低门槛享受回合制战斗乐趣， 月活跃用户创两年以来新高。 具体到游戏业务，第三季度，游 ...