业务发展 机构：华通证券国际 研究员：null 财务表现 2025年三季度营收28，400百万元（+8.2%），归母净利8，600百万元（非GAAP净利9，500百万元，均 同比双位数增长），毛利率维持高位、净利率约30%：经营现金流净额12，900百万元，约占营收 45%，期末净现金153，200百万元显著高于总负债53，500百万元，在游戏高毛利与费用率基本平稳的 支撑下，公司盈利能力与现金创造能力整体保持稳健。 游戏业务，Q3收入约23,300百万元（+11.8%，毛利率约69%），营收占比约82%，《燕云十六声》《漫 威争锋》叠加暴雪游戏回归带动递延收入同比+25%、环比+15%；云音乐Q3收入约1，964百万元 （-1.8%），毛利695百万元（+8.3%），通过压缩版权与推广费用、提升会员订阅和数字专辑占比：创 新业务中，有道Q3收入约1，600百万元（+3.6%，A1订阅与在线营销驱动经营利润大幅提升），创新 及其他板块收入约1，400百万元（-18.9%），严选和数据智能等业务处于主动收缩与重塑阶段。 盈利预测 预计2025年营收增长10.0%，净利润增长9.2%，对应2025-2027年PE ...

该信息由智通财经网提供 智通财经APP获悉，华通证券国际发布研报称，网易-S(09999)的2025年三季度营收28,400百万元 (+8.2%)，归母净利8,600百万元(非GAAP净利9,500百万元，均同比双位数增长)，毛利率维持高位、净 利率约30%；经营现金流净额12,900百万元，约占营收45%，期末净现金153,200百万元显著高于总负债 53,500百万元，在游戏高毛利与费用率基本平稳的支撑下，公司盈利能力与现金创造能力整体保持稳 健。投资评级为推荐。 该行指出，游戏业务Q3收入约23,300百万元(+11.8%，毛利率约69%)，营收占比约82%，《燕云十六 声》《漫威争锋》叠加暴雪游戏回归带动递延收入同比+25%、环比+15%；云音乐Q3收入约1,964百万 元，毛利695百万元(+8.3%)，通过压缩版权与推广费用、提升会员订阅和数字专辑占比；创新业务中， 有道Q3收入约1,600百万元(+3.6%，AI订阅与在线营销驱动经营利润大幅提升)，创新及其他板块收入约 1,400百万元，严选和数据智能等业务处于重塑阶段。预计2025年营收增长10.0%，净利润增长9.2%，对 应2025-20 ...

华通证券国际发布研报称，网易-S（09999）的2025年三季度营收28，400百万元（+8.2%），归母净利 8，600百万元（非GAAP净利9，500百万元，均同比双位数增长），毛利率维持高位、净利率约30%； 经营现金流净额12，900百万元，约占营收45%，期末净现金153，200百万元显著高于总负债53，500百 万元，在游戏高毛利与费用率基本平稳的支撑下，公司盈利能力与现金创造能力整体保持稳健。投资评 级为推荐。 责任编辑：史丽君 责任编辑：史丽君 热点栏目 自选股 数据中心 行情中心 资金流向 模拟交易 客户端 热点栏目 自选股 数据中心 行情中心 资金流向 模拟交易 客户端 该行指出，游戏业务Q3收入约23，300百万元（+11.8%，毛利率约69%），营收占比约82%，《燕云十 六声》《漫威争锋》叠加暴雪游戏回归带动递延收入同比+25%、环比+15%；云音乐Q3收入约1，964 百万元，毛利695百万元（+8.3%），通过压缩版权与推广费用、提升会员订阅和数字专辑占比；创新 业务中，有道Q3收入约1，600百万元（+3.6%，AI订阅与在线营销驱动经营利润大幅提升），创新及其 他板块收入约1 ...

Investment Rating - The investment rating for the company is "Buy" [2] Core Insights - The report highlights strong financial performance with a revenue of 28,400 million RMB in Q3 2025, representing an 8.2% year-over-year growth, and a net profit of 8,600 million RMB, with a non-GAAP net profit of 9,500 million RMB, both showing double-digit growth [3][14] - The gaming business remains the core revenue driver, contributing approximately 82% of total revenue, with Q3 gaming revenue reaching 23,300 million RMB, up 11.8% year-over-year [5][18] - The company is focusing on long-term operations, new product launches, and global expansion as key growth strategies [28] Financial Performance - In Q3 2025, the company achieved a gross profit of 18,200 million RMB, with a gross margin maintained at a high level, and a net cash flow from operations of 12,900 million RMB, accounting for about 45% of revenue [3][14][17] - The company’s total assets reached approximately 214,500 million RMB, with a significant net cash position of 153,200 million RMB, providing a buffer against external uncertainties [16] - The net profit margin is approximately 30%, indicating robust profitability [14] Business Development - The gaming segment continues to thrive, with a gross margin of about 69% and deferred revenue increasing by 25% year-over-year, driven by popular titles and new game launches [5][18] - The cloud music segment reported a slight revenue decline of 1.8% to 1,964 million RMB, but improved profitability with a gross profit of 695 million RMB, reflecting effective cost management [20] - The innovative business segment, particularly Youdao, saw a revenue increase of 3.6% to 1,600 million RMB, with a significant rise in operating profit driven by AI subscriptions and online marketing [21] Profit Forecast - The company expects a revenue growth of 10.0% and a net profit growth of 9.2% for 2025, with corresponding PE ratios of 17.41, 25.66, and 20.65 for 2025-2027 [6][8]

本文源自：市场资讯 作者：行情君 据交易所数据显示，12月15日，网易(NTES)开盘上涨2.11%，截至22:30，报139.14美元/股，成交1.05亿 美元，总市值881.03亿美元。 财务数据显示，截至2025年09月30日，网易收入总额850.79亿人民币，同比增长8.32%；归母净利润 275.18亿人民币，同比增长31.47%。 资料显示，网易股份有限公司(纳斯达克代号:NTES及港交所代号:9999,"网易")是一家领先的互联网和游 戏服务提供商,致力于提供优质内容。公司不断拓展游戏生态系统,形成丰富产品矩阵,开发并运营了多款 在中国和全球广受欢迎并且长盛不衰的手游和端游。网易的自有研发团队聚焦于手游、端游和主机游戏 的研发,团队规模位居行业头部。在其助力下,网易创造了卓越的游戏体验,激发了玩家的热情,并向世界各 地蓬勃发展的用户社群积极传递游戏多元价值。通过将文化与教育等元素融入游戏,网易助力游戏成为 一个更有意义的载体,让游戏更具活力和更富启发性。除游戏外,网易的其他业务包括:其控股子公司有道 (纽交所代号:DAO),提供行业领先技术的智能学习公司;控股子公司云音乐(港交所代号:9899) ...

《梦幻》畅玩版增强玩家活跃度，《燕云》出海欧美市场好评如潮：Q3游戏及相关增值服务收入同比 增长11.8%至233.3 亿元。手游业务得益于《梦幻西游》和《燕云十六声》等新老游戏产品流水新高， 收入同比增长6.6%。其中《燕云》上线欧美市场后玩家好评如潮。端游业务受益暴雪回归带来更丰富 的游戏内容，收入同比增长33.4%。展望2026年，公司将上线冒险RPG 游戏《遗忘之海》。未来储备产 品包括《无主星渊》、《代号无限大》、《归唐》》等。本季度递延收入同比增长25.3%达194.7 亿 元，公司游戏流水的确认周期在3-6 个月，后续两个季度将逐步释放利润。预计2025 年公司游戏及增至 服务收入有望同比增长12.4%达940 亿元。 有道连续五个季度实现盈利，游戏广告收入同比增长超50%：Q3 有道收入16.3 亿元，同比增长3.6%， 学习服务/智能设备/在线营销业务分别同比-16.3%/-22.1%/+51.1%达6.4/2.5/7.4 亿元。经营利润2827 万 元，连续五个季度实现盈利。公司跟网易及其他游戏厂商在广告内容上的合作驱动游戏广告收入同比超 增长50%，海外广告收入增长超100%。 云音乐丰 ...

Investment Rating - The report assigns a "Buy" rating with a target price of $165.00, representing an upside potential of 18.04% for US shares and 18.42% for HK shares [2][4]. Core Insights - The company reported a 25% year-on-year increase in deferred revenue, indicating a strong future product pipeline in gaming [4]. - The gaming and related services revenue grew by 11.8% year-on-year, driven by both new and existing game titles, with mobile gaming revenue increasing by 6.6% [4]. - The company is expected to achieve a revenue CAGR of 12.9% and a Non-GAAP net profit CAGR of 15.5% from 2025 to 2027 [4]. Financial Performance Summary - For the fiscal year ending December 31, 2025, total revenue is projected to reach $16,175 million, reflecting an 8.6% increase from the previous year [3]. - Non-GAAP net profit is forecasted to be $5,408 million for 2025, with a year-on-year growth of 13.2% [3]. - The company achieved a GAAP net profit of 87.9 billion RMB in Q3 2025, marking a 31.8% increase year-on-year [4]. Revenue Breakdown - The gaming segment is expected to generate revenue of 940 billion RMB in 2025, representing a 12.4% year-on-year growth [4]. - The report highlights the successful launch of new titles such as "Dreamland" and "Yanyun," which have received positive feedback in international markets [4]. Shareholder Information - Major shareholders include Ding Lei with a 45.78% stake, followed by BlackRock and The Vanguard Group with 3.02% and 2.47% respectively [2].

Core Insights - The company reported a revenue of 28.4 billion yuan for Q3 2025, representing an 8.2% year-on-year increase [1] - The net profit attributable to shareholders reached 8.6 billion yuan, a significant growth of 31.8% year-on-year [1] - The gaming segment showed strong performance, with revenue from games and related services amounting to 23.3 billion yuan, up 11.8% year-on-year [1][2] Financial Performance - Q3 2025 revenue: 28.4 billion yuan, up 8.2% YoY [1] - Gross profit: 18.2 billion yuan, up 10.3% YoY [1] - Net profit attributable to shareholders: 8.6 billion yuan, up 31.8% YoY [1] - Non-GAAP net profit: 9.5 billion yuan, up 26.7% YoY [1] - Operating cash flow: 12.9 billion yuan, up 21.7% YoY [1] - Cash reserves at the end of Q3: 153.2 billion yuan [1] Gaming Segment Performance - Classic games performed well, with "Dream of the Red Chamber" achieving a peak of 3.58 million concurrent players [2] - New game launches enriched the product matrix, including "Fate: Stars" topping iOS download charts in multiple regions [2] - Upcoming titles like "Reverse Water Cold" and "Forgotten Sea" are expected to contribute to future revenue [2] Cost and Expenses - Operating costs for Q3 2025 were 10.2 billion yuan, an increase from 9.8 billion yuan in Q2 2025 [3] - Operating expenses also rose to 10.2 billion yuan, driven by increased marketing costs for games [3] Future Outlook - The company maintains a strong investment rating, projecting net profits of 35.1 billion yuan, 38.5 billion yuan, and 42.5 billion yuan for 2025-2027 [3]

Core Viewpoint - The company shows strong growth momentum driven by deferred revenue and overseas expansion, maintaining a "buy" rating Group 1: Financial Performance - In Q3 2025, the company achieved revenue of 28.4 billion yuan, a year-on-year increase of 8.2% and a quarter-on-quarter increase of 1.7% [1] - The net profit attributable to the parent company was 8.6 billion yuan, reflecting a year-on-year growth of 31.8% and a quarter-on-quarter increase of 0.2% [1] - The gross margin for Q3 was 64.1%, up 1.2 percentage points year-on-year, while the net profit margin reached 31.0%, an increase of 5.4 percentage points year-on-year [1] - As of the end of Q3 2025, the company's contract liabilities amounted to 19.5 billion yuan, a year-on-year increase of 25% and a quarter-on-quarter increase of 15% [1] Group 2: Game and Product Performance - Revenue from games and related value-added services reached 23.3 billion yuan in Q3 2025, with a year-on-year increase of 11.8% and a quarter-on-quarter increase of 2.3% [2] - The growth in revenue was driven by titles such as "Dream of the Red Chamber" and "Egg Party," as well as new games like "Yanyun Sixteen Sounds" [2] - The gross margin for the gaming segment was 69.3%, reflecting a year-on-year increase of 0.5 percentage points [2] - The peak concurrent online users for "Dream of the Red Chamber" reached 3.58 million, setting a new record [2] Group 3: AI and Innovation - Cloud music's revenue in Q3 was 1.96 billion yuan, a year-on-year decrease of 1.8%, but the gross margin improved by 2.6 percentage points to 35.4% [3] - The introduction of "AI Tuning Master" aims to enhance user experience with personalized music [3] - Youdao's revenue in Q3 was 1.63 billion yuan, showing a year-on-year increase of 3.6% and a quarter-on-quarter increase of 14.9%, primarily driven by online marketing services [3] - AI-driven subscription service revenue reached approximately 100 million yuan, marking a year-on-year growth of over 40% [3]

Group 1: Overall Strategy and Market Trends - The report highlights a dual-driven strategy where technology and cyclical sectors are rebalancing, with opportunities in the chemical industry emerging under the "anti-involution" trend [7][8] - The A-share market is experiencing accelerated capacity clearance, indicating a turning point for cyclical industries, particularly in chemicals, which show significant advantages over traditional sectors like steel and coal [8][9] - The chemical industry is expected to enter a new prosperity cycle driven by supply-demand recovery and anti-involution policies, with a notable decrease in capital expenditure and a resilient export market [9][10] Group 2: Industry-Specific Insights - The military industry is currently facing high valuations, with a PE-TTM of 67.34, indicating a slight decrease from previous weeks, while geopolitical uncertainties are expected to accelerate military orders [13][14] - The real estate sector shows signs of stabilization, with new home transaction areas increasing month-on-month, supported by government policies aimed at boosting investment and consumption [17][21] - The consumer services sector, particularly in tourism and dining, is witnessing a recovery, with companies like Ctrip and Haidilao reporting strong performance and expansion plans [24][25] Group 3: Company-Specific Developments - Lenovo Group is benefiting from the Windows 11 upgrade cycle, with a projected non-GAAP net profit growth of 21.8% for FY2026, reflecting strong supply chain resilience [29][30] - NetEase is expected to see growth driven by overseas gaming expansion and new game launches, with a projected net profit increase of 31.8% in Q3 2025 [34][35] - Dawi Technology is focusing on AI data centers, with plans to enhance its competitive edge through strategic partnerships and infrastructure development [38][39]