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%

08-27	NetDragon Websoft Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-27	Netdragon Websoft Holdings Limited Announces Interim Dividend for Six Months Ended 30 June 2026, Payment Date Is 30 October 2026	CI

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	3,344	-	-
Change	-	-1.26%	-25.34%	-14.54%	-3.2%	-32.29%	-	-
Enterprise Value (EV)	5,868	6,367	5,376	4,628	4,939	3,344	3,344	3,344
Change	-	8.5%	-15.56%	-13.91%	6.71%	-32.29%	0%	0%
P/E	7.79x	9.62x	10.9x	16.4x	32.9x	11.9x	5.83x	5.02x
PBR	1.13x	-	1.01x	0.88x	0.91x	0.64x	0.6x	0.55x
PEG	-	-0.5x	-0.3x	-0.4x	-0.6x	0.1x	0x	0.3x
Capitalization / Revenue	1.15x	1.02x	0.84x	0.84x	1.1x	0.78x	0.74x	0.71x
EV / Revenue	0x	0x	0x	0x	0x	0.78x	0.74x	0.71x
EV / EBITDA	0x	0x	0x	0x	0x	3.89x	2.48x	2.13x
EV / EBIT	0x	0x	0x	0x	0x	7.07x	4.06x	3.57x
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	0.535	1.095	1.27
Distribution rate	33.9%	-	162%	144%	-	-	-	-
Net sales ¹	7,035	7,866	7,101	6,047	4,475	4,287	4,516	4,738
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	473	823	938
Net income ¹	1,062	834	550	311	151	282.5	569	686.5
Net Debt	-2,229	-1,629	-594	-474	-	-	-	-
Reference price ²	14.925	14.825	11.237	9.604	9.391	6.379	6.379	6.379
Nbr of stocks (in thousands)	542,566	539,344	531,263	531,263	525,929	524,205	-	-
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.	13.49x	2.82x	7x	2.54%	76.83B
NEXON CO., LTD.	20.98x	3.76x	13.31x	14.9%	15.93B
KRAFTON, INC.	10.46x	1.4x	4.12x	1.06%	6.92B
SQUARE ENIX HOLDINGS CO., LTD.	25.13x	2.39x	11.25x	1.8%	6.7B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	14.16x	2.49x	11.58x	5%	6.17B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.79x	3.62x	9.45x	5.05%	4.31B
KOEI TECMO HOLDINGS CO., LTD.	15.08x	5.11x	12.12x	3.33%	3.57B
PERFECT WORLD CO., LTD.	19.6x	2.42x	11.84x	4.27%	3.42B
NC CORPORATION	9.54x	0.97x	4.37x	1.39%	3.07B
Average	15.92x	2.78x	9.45x	4.37%	14.1B
Weighted average by Cap.	15.07x	2.86x	8.38x	4.21%