Valuation NetDragon Websoft Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:11 2026-06-26 EDT			5-day change	1st Jan Change
6.930 ^HKD	-2.12%		-4.81%	-33.68%

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	3,163	-	-
Change	-	-1.26%	-25.34%	-14.54%	-3.2%	-35.96%	-	-
Enterprise Value (EV)	5,868	6,367	5,376	4,628	4,939	3,163	3,163	3,163
Change	-	8.5%	-15.56%	-13.91%	6.71%	-35.96%	0%	0%
P/E	7.79x	9.62x	10.9x	16.4x	32.9x	8.78x	6.36x	5.37x
PBR	1.13x	-	1.01x	0.88x	0.91x	0.61x	0.56x	0.52x
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	0.73x	0.71x	0.67x
EV / Revenue	0x	0x	0x	0x	0x	0.73x	0.71x	0.67x
EV / EBITDA	0x	0x	0x	0x	0x	3.68x	2.34x	2.02x
EV / EBIT	0x	0x	0x	0x	0x	5.98x	5.28x	4.31x
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	6.011	6.011	6.011
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	8.78x	-	-	-	465M
NETEASE, INC.	13.11x	2.85x	7.4x	2.6%	76.6B
NEXON CO., LTD.	15.02x	1.8x	6.18x	2.81%	10.46B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.9x	2.2x	10.14x	6.3%	5.95B
KRAFTON, INC.	8.87x	1.49x	4.35x	1.1%	5.83B
SQUARE ENIX HOLDINGS CO., LTD.	28.55x	2.06x	10.1x	1.74%	5.23B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.12x	3.11x	7.77x	5.81%	3.7B
PERFECT WORLD CO., LTD.	13.38x	2.17x	9.23x	7.46%	3.36B
KOEI TECMO HOLDINGS CO., LTD.	14.09x	4.44x	10.8x	3.74%	3.12B
NC CORPORATION	10.6x	1.21x	5.36x	0.56%	3.01B
Average	13.84x	2.37x	7.92x	3.57%	11.77B
Weighted average by Cap.	13.70x	2.61x	7.50x	2.91%