Subscribe

Cloud Music Inc. (9899.HK)

HKD117.00 -3.70 (-3.07%)
CN HKSE Communication Services Internet Content & Information
Address Hangzhou International Expo Center
Hangzhou, CN
CEO Lei Ding
IPO 2021-12-02
ISIN KYG2215N1097

Explore sections of this company profile

Description

Cloud Music Inc. (9899.HK), operating through its parent entity Cloud Village Inc., functions as an investment holding company primarily focused on delivering digital music and social entertainment experiences across the People's Republic of China. Its diverse revenue streams encompass premium music membership subscriptions, the sublicensing of content royalties, and providing online advertising solutions. The company also generates income from the direct sale of digital albums, singles, and various virtual in-app items. At the core of its offerings is NetEase Cloud Music, its flagship online platform, which is complemented by a suite of social entertainment products like LOOK Live Streaming, Sheng Bo, and Yin Jie. Beyond its consumer-facing platforms, Cloud Village extends its services to include artist management, comprehensive online music streaming capabilities, and music production. These extensive offerings cater to a broad user base, encompassing both paying subscribers and advertising partners. Established in 2013, the company maintains its headquarters in Hangzhou, China, and operates as a subsidiary of NetEase, Inc.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD117.00 -3.70 (-3.07%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
1.09
Float Shares
73.83M
Free Float %
34.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.59% +2.94% +3.39% -23.09% -38.46% -36.08% -43.70% +47.98% -40.52% -40.52% -40.52%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
117.00
DCF (Unlevered) 295.21 +152.3%
DCF (Levered) 269.05 +130.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 94% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 12 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.80
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
S-
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
5 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Internet Content & Information: +9.7%
    -2.4% Q4'25: +1.4% (vs Q4'24)
  • EPS growth Internet Content & Information: +26.9%
    +73.9% Q4'25: +13.5% (vs Q4'24)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    +10.6% Q4'25: +0.0% (vs Q4'24)
  • EBIT margin Internet Content & Information: +12.7%
    +20.8% Q4'25: +19.5% (vs Q4'24)
  • ROIC Internet Content & Information: +7.3%
    +153.7% Q4'25: +189.1% (vs Q4'24)
  • Share dilution Internet Content & Information: +0.3%
    +1.2% Q4'25: +1.2% (vs Q4'24)
  • Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    0.01× Q4'25: 0.00× (vs Q4'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.09) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 295.21 Current price: 117.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
12 EPS Ana.
Dec 2027
14 Rev. Ana.
12 EPS Ana.
Dec 2028
11 Rev. Ana.
9 EPS Ana.
Dec 2029
5 Rev. Ana.
3 EPS Ana.
Revenue
7.00B
est: 8.82B (-20.6%)
8.99B
est: 10.15B (-11.4%)
7.87B
est: 7.47B (+5.3%)
7.95B
est: 8.02B (-0.9%)
7.76B
est: 7.88B (-1.5%)
8.53B
8.30B – 8.93B
+8.3% YoY
9.20B
8.73B – 10.01B
+7.9% YoY
9.72B
9.45B – 10.16B
+5.6% YoY
10.41B
10.12B – 10.89B
+7.1% YoY
EBITDA
-1.34B
est: -514.77M (-159.4%)
-356.13M
est: -592.77M (+39.9%)
787.37M
est: 3.91B (-79.9%)
1.15B
est: 4.20B (-72.5%)
1.62B
est: 4.13B (-60.7%)
4.47B
4.35B – 4.67B
+8.3% YoY
4.82B
4.57B – 5.24B
+7.9% YoY
5.09B
4.95B – 5.32B
+5.6% YoY
5.45B
5.30B – 5.70B
+7.1% YoY
EBIT
-1.35B
est: -539.21M (-150.5%)
-378.69M
est: -620.91M (+39.0%)
768.00M
est: 3.90B (-80.3%)
1.14B
est: 4.19B (-72.9%)
1.61B
est: 4.12B (-60.9%)
4.46B
4.34B – 4.67B
+8.3% YoY
4.81B
4.56B – 5.23B
+7.9% YoY
5.08B
4.94B – 5.31B
+5.6% YoY
5.44B
5.29B – 5.69B
+7.1% YoY
Net Income
-2.06B
est: -2.99B (+31.3%)
-221.49M
est: -462.33M (+52.1%)
734.18M
est: 1.16B (-36.9%)
1.56B
est: 1.33B (+17.7%)
2.75B
est: 2.84B (-3.2%)
1.84B
1.78B – 2.17B
-35.1% YoY
2.05B
1.96B – 2.68B
+11.2% YoY
2.25B
2.12B – 2.67B
+9.6% YoY
3.31B
3.20B – 3.51B
+47.6% YoY
SGA
695.53M
est: 869.78M (-20.0%)
806.28M
est: 1.00B (-19.5%)
923.34M
est: 719.99M (+28.2%)
796.18M
est: 773.31M (+3.0%)
585.34M
est: 759.42M (-22.9%)
822.40M
799.95M – 860.41M
+8.3% YoY
887.17M
841.19M – 965.03M
+7.9% YoY
936.57M
911.00M – 979.86M
+5.6% YoY
1.00B
975.97M – 1.05B
+7.1% YoY
EPS
-15.92
est: -14.18 (-12.3%)
-1.06
est: -2.20 (+51.9%)
3.49
est: 5.56 (-37.2%)
7.48
est: 6.14 (+21.9%)
13.02
est: 13.14 (-0.9%)
9.40
8.33 – 10.17
-28.5% YoY
10.47
9.19 – 12.54
+11.4% YoY
11.39
9.94 – 12.50
+8.7% YoY
15.52
14.97 – 16.46
+36.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 S- 5/5 5/5 5/5 5/5 5/5 3/5 3/5
2026-05-28 S- 5/5 5/5 5/5 5/5 5/5 3/5 3/5
2026-05-27 S- 5/5 5/5 5/5 5/5 5/5 3/5 3/5
2026-05-26 S- 5/5 5/5 5/5 5/5 5/5 3/5 3/5
2026-05-22 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-21 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-20 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-14 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-04-24 C+ 2/5 4/5 1/5 1/5 4/5 1/5 1/5
2026-04-23 C 2/5 4/5 1/5 1/5 3/5 1/5 1/5
2026-04-22 C 2/5 4/5 1/5 1/5 3/5 1/5 1/5
2026-04-21 C 2/5 4/5 1/5 1/5 3/5 1/5 1/5
2026-04-20 C 2/5 4/5 1/5 1/5 3/5 1/5 1/5
2026-04-17 A- 4/5 3/5 4/5 5/5 3/5 3/5 2/5
2026-04-16 A- 4/5 3/5 4/5 5/5 3/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.19B
OE per share TTM
5.62
Owner's Yield
4.67%
Maintenance CapEx ratio
0.07%
Maint CapEx / Avg PPE
0.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 95 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUSQ Global Music Industry Index ETF MUSQ 2.09% 522.0K 0.76%
2 iShares MSCI China Small-Cap ETF ECNS 0.87% 567.7K 0.59%
3 KraneShares CSI China Internet ETF KWEB 0.78% 40.62M 0.70%
4 KraneShares CSI China Internet UCITS ETF KWEB.L 0.77% 5.37M 0.75%
5 KraneShares CSI China Internet UCITS ETF KWBP.L 0.77% 5.36M 0.75%
6 KraneShares CSI China Internet UCITS ETF KWBE.L 0.77% 5.35M 0.75%
7 Global X China Cloud Computing ETF (HKD) 2826.HK 0.76% 184.9K 0.68%
8 Amundi MSCI China Tech UCITS ETF USD CC1U.L 0.51% 1.50M 0.55%
9 Amundi MSCI China Tech UCITS ETF EUR CC1.PA 0.51% 1.50M 0.55%
10 Pacer Emerging Markets Cash Cows 100 ETF ECOW 0.33% 698.6K 0.70%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.19M
Shares Outstanding
211.97M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yong Li Vice President of Business Intelligence & Executive Director 6M male
Yanfeng Wang Executive Director 3M female
Ju Lu Vice President of Finance & Financial Controller female
Lei Ding Chairman & Chief Executive Officer male
Wai-Yee Wong ACIS HKICS HKICS; ICSA UKICSA Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits