Valuation NetDragon Websoft Holdings Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:16 2023-03-31 EDT			5-day change	1st Jan Change
55.21 ^USD	-4.97%		-.--%	-

06-01	NetDragon Websoft Holdings Limited Announces Retirement of Lin Dongliang as Non-Executive Director, Effective 1 June 2026	CI
03-30	NetDragon Websoft says chairman intends to increase his shareholding in co	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,098	7,996	5,970	5,102	4,939	3,560	-	-
Change	-	-1.26%	-25.34%	-14.54%	-3.2%	-27.93%	-	-
Enterprise Value (EV)	5,868	6,367	5,376	4,628	4,939	3,560	3,560	3,560
Change	-	8.5%	-15.56%	-13.91%	6.71%	-27.93%	0%	0%
P/E	7.79x	9.62x	10.9x	16.4x	32.9x	9.88x	7.16x	6.04x
PBR	1.13x	-	1.01x	0.88x	0.91x	0.68x	0.63x	0.59x
PEG	-	-0.5x	-0.3x	-0.4x	-0.6x	0x	0.2x	0.3x
Capitalization / Revenue	1.15x	1.02x	0.84x	0.84x	1.1x	0.83x	0.79x	0.75x
EV / Revenue	0x	0x	0x	0x	0x	0.83x	0.79x	0.75x
EV / EBITDA	0x	0x	0x	0x	0x	4.14x	2.64x	2.27x
EV / EBIT	0x	0x	0x	0x	0x	6.73x	5.94x	4.86x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.6503	-	1.664	0.8451	-	-	-	-
Rate of return	4.36%	-	14.8%	8.8%	-	-	-	-
EPS ²	1.916	1.541	1.03	0.586	0.2858	0.685	0.945	1.12
Distribution rate	33.9%	-	162%	144%	-	-	-	-
Net sales ¹	7,035	7,866	7,101	6,047	4,475	4,310	4,484	4,743
EBITDA ¹	1,829	1,500	1,300	1,400	722	860	1,349	1,568
EBIT ¹	1,385	1,150	821	745	280	529	599	733
Net income ¹	1,062	834	550	311	151	365.5	511	596.5
Net Debt	-2,229	-1,629	-594	-474	-	-	-	-
Reference price ²	14.925	14.825	11.237	9.604	9.391	6.766	6.766	6.766
Nbr of stocks (in thousands)	542,566	539,344	531,263	531,263	525,929	526,100	-	-
Announcement Date	3/29/22	3/27/23	3/27/24	3/26/25	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.($)
NETEASE, INC.	14.02x	3.16x	8.21x	2.51%	82.8B
NEXON CO., LTD.	15.76x	1.91x	6.61x	2.7%	10.77B
KRAFTON, INC.	10.15x	1.61x	4.76x	0.99%	6.77B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.23x	2.26x	10.41x	6.15%	6.13B
SQUARE ENIX HOLDINGS CO., LTD.	24.49x	2.08x	10.39x	1.86%	5.58B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.7x	3.28x	8.18x	5.57%	3.88B
KOEI TECMO HOLDINGS CO., LTD.	14.59x	4.72x	11.54x	3.62%	3.2B
PERFECT WORLD CO., LTD.	13.03x	2.1x	8.94x	7.66%	3.29B
NC CORPORATION	10.2x	1.08x	4.91x	0.57%	2.95B
Average	14.35x	2.47x	8.22x	3.51%	13.93B
Weighted average by Cap.	14.28x	2.84x	8.12x	2.81%