Valuation NetDragon Websoft Holdings Limited OTC Markets

Stocks

Market Closed - OTC Markets 09:39:55 2023-03-30 EDT			5-day change	1st Jan Change
58.10 ^USD	-12.57%		+5.23%	+5.23%

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	3,398	-	-
Change	-	-1.26%	-25.34%	-14.54%	-3.2%	-31.2%	-	-
Enterprise Value (EV)	5,868	6,367	5,376	4,628	4,939	3,398	3,398	3,398
Change	-	8.5%	-15.56%	-13.91%	6.71%	-31.2%	0%	0%
P/E	7.79x	9.62x	10.9x	16.4x	32.9x	9.43x	6.83x	5.77x
PBR	1.13x	-	1.01x	0.88x	0.91x	0.65x	0.6x	0.56x
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	0.79x	0.76x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.79x	0.76x	0.72x
EV / EBITDA	0x	0x	0x	0x	0x	3.95x	2.52x	2.17x
EV / EBIT	0x	0x	0x	0x	0x	6.42x	5.67x	4.64x
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	6.459	6.459	6.459
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETEASE, INC.	13.5x	2.95x	7.65x	2.62%	78.98B
NEXON CO., LTD.	20.18x	3.5x	12.71x	7.19%	14.9B
KRAFTON, INC.	11.66x	1.57x	4.59x	0.95%	7.38B
SQUARE ENIX HOLDINGS CO., LTD.	26.1x	2.49x	11.66x	1.69%	6.64B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.89x	2.38x	10.97x	5.86%	6.46B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.65x	3.52x	8.99x	4.78%	4.15B
KOEI TECMO HOLDINGS CO., LTD.	15.23x	5.18x	12.26x	3.3%	3.5B
PERFECT WORLD CO., LTD.	14.85x	2.32x	11.08x	5.83%	3.43B
NC CORPORATION	11.15x	1.2x	5.4x	0.98%	3.4B
Average	15.69x	2.79x	9.48x	3.69%	14.31B
Weighted average by Cap.	14.90x	2.90x	8.63x	3.3%