Valuation G-bits Network Technology (Xiamen) Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-08-07			5-day change	1st Jan Change
382.67 ^CNY	-0.22%		-1.72%	-9.72%

06-15	Hangzhou DeepSeek Artificial Intelligence Co., Ltd. announced that it expects to receive CNY 51 billion in funding from Tencent Holdings Limited, Contemporary Amperex Technology Co., Limited, NetEase, Inc., JD Logistics, Inc., Guozhitou Private Equity Management Co., Ltd.	CI
04-23	G-bits Network Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,316	22,483	17,659	15,704	30,414	27,459	-	-
Change	-	-25.84%	-21.46%	-11.07%	93.67%	-9.72%	-	-
Enterprise Value (EV) ¹	27,415	19,858	15,272	13,462	26,033	22,698	21,161	20,649
Change	-	-27.57%	-23.09%	-11.85%	93.38%	-12.81%	-6.77%	-2.42%
P/E	20.6x	15.4x	15.7x	16.6x	17x	14.2x	13.2x	12.4x
PBR	6.62x	5.65x	3.96x	3.22x	5.54x	4.62x	3.93x	3.43x
PEG	-	-31.46x	-0.7x	-1x	0.2x	1.69x	1.75x	1.96x
Capitalization / Revenue	6.56x	4.35x	4.22x	4.25x	4.9x	4.17x	3.9x	3.8x
EV / Revenue	5.94x	3.84x	3.65x	3.64x	4.2x	3.45x	3x	2.85x
EV / EBITDA	12.5x	8.82x	8.42x	9.72x	10.2x	8.64x	7.71x	6.96x
EV / EBIT	12.9x	8.56x	8.95x	10.5x	10.4x	8.62x	7.46x	6.93x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	16	3	7	3.5	7	20.48	20.69	21.92
Rate of return	3.79%	0.96%	2.86%	1.6%	1.65%	5.35%	5.41%	5.73%
EPS ²	20.43	20.33	15.63	13.15	24.9	26.99	29.02	30.86
Distribution rate	78.3%	14.8%	44.8%	26.6%	28.1%	75.9%	71.3%	71.1%
Net sales ¹	4,619	5,168	4,185	3,696	6,205	6,586	7,044	7,233
EBITDA ¹	2,198	2,250	1,814	1,386	2,559	2,627	2,745	2,968
EBIT ¹	2,132	2,321	1,706	1,283	2,502	2,632	2,837	2,979
Net income ¹	1,468	1,461	1,125	944.9	1,794	1,944	2,091	2,223
Net Debt ¹	-2,901	-2,624	-2,386	-2,241	-4,381	-4,761	-6,298	-6,810
Reference price ²	421.85	312.84	245.12	218.84	423.85	382.67	382.67	382.67
Nbr of stocks (in thousands)	71,865	71,866	72,041	71,758	71,756	71,756	-	-
Announcement Date	4/7/22	3/30/23	3/28/24	3/27/25	3/26/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.18x	3.45x	8.64x	5.35%	4.07B
NETEASE, INC.	14.32x	3.21x	8.34x	2.47%	83.73B
NEXON CO., LTD.	17.45x	2.27x	8.04x	2.47%	12.08B
KRAFTON, INC.	12.78x	1.6x	4.73x	0.93%	7.51B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.88x	2.38x	10.96x	5.86%	6.45B
SQUARE ENIX HOLDINGS CO., LTD.	27.18x	2.39x	11.95x	1.68%	6.33B
KOEI TECMO HOLDINGS CO., LTD.	14.81x	5x	11.85x	3.4%	3.43B
NC CORPORATION	11.37x	1.21x	5.57x	0.52%	3.42B
PERFECT WORLD CO., LTD.	14.63x	2.28x	10.89x	5.91%	3.38B
XD INC.	10.3x	1.98x	6.11x	0.89%	2.7B
Average	15.09x	2.58x	8.71x	2.95%	13.31B
Weighted average by Cap.	14.97x	2.91x	8.46x	2.63%