Valuation NetDragon Websoft Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:15 2026-07-03 EDT			5-day change	1st Jan Change
7.350 ^HKD	+1.24%		+3.81%	-29.67%

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	3,346	-	-
Change	-	-1.26%	-25.34%	-14.54%	-3.2%	-32.24%	-	-
Enterprise Value (EV)	5,868	6,367	5,376	4,628	4,939	3,346	3,346	3,346
Change	-	8.5%	-15.56%	-13.91%	6.71%	-32.24%	0%	0%
P/E	7.79x	9.62x	10.9x	16.4x	32.9x	9.29x	6.73x	5.68x
PBR	1.13x	-	1.01x	0.88x	0.91x	0.64x	0.59x	0.55x
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	0.78x	0.75x	0.71x
EV / Revenue	0x	0x	0x	0x	0x	0.78x	0.75x	0.71x
EV / EBITDA	0x	0x	0x	0x	0x	3.89x	2.48x	2.13x
EV / EBIT	0x	0x	0x	0x	0x	6.33x	5.59x	4.57x
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	0.685	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	6.361	6.361	6.361
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.($)
NETDRAGON WEBSOFT HOLDINGS LIMITED	9.18x	-	-	-	487M
NETEASE, INC.	13.88x	3.11x	8.09x	2.54%	81.7B
NEXON CO., LTD.	15.69x	1.95x	6.7x	2.69%	10.99B
KRAFTON, INC.	10.64x	1.87x	5.43x	0.92%	6.96B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.71x	2.35x	10.82x	5.93%	6.34B
SQUARE ENIX HOLDINGS CO., LTD.	24.47x	2.07x	10.37x	1.86%	5.59B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.64x	3.26x	8.15x	5.59%	3.86B
PERFECT WORLD CO., LTD.	14.29x	2.35x	9.99x	6.99%	3.6B
NC CORPORATION	11.92x	1.37x	6.19x	0.51%	3.34B
KOEI TECMO HOLDINGS CO., LTD.	14.57x	4.63x	11.26x	3.62%	3.24B
Average	14.20x	2.55x	8.56x	3.4%	12.61B
Weighted average by Cap.	14.27x	2.83x	8.15x	2.8%