|
Market Closed -
Hong Kong S.E.
04:08:35 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 7.980 HKD | -1.60% |
|
-3.62% | -23.64% |
| 09-29 | NetDragon Websoft Forms AI Joint Venture With Jiuzhou Culture Media | MT |
| 09-18 | NetDragon Websoft Eyes Raising HK$42 Million Through Warrant Offering | MT |
Company Valuation: NetDragon Websoft Holdings Limited
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 | 3,570 | - | - |
| Change | - | -1.26% | -25.34% | -14.54% | -3.2% | -27.72% | - | - |
| Enterprise Value (EV) | 5,868 | 6,367 | 5,376 | 4,628 | 4,939 | 3,570 | 3,570 | 3,570 |
| Change | - | 8.5% | -15.56% | -13.91% | 6.71% | -27.72% | 0% | 0% |
| P/E | 7.79x | 9.62x | 10.9x | 16.4x | 32.9x | 12.2x | 6.04x | 5.24x |
| PBR | 1.13x | - | 1.01x | 0.88x | 0.91x | 0.69x | 0.64x | 0.59x |
| 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 | 0.84x | 0.79x | 0.76x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.84x | 0.79x | 0.76x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 3.76x | 2.45x | 2.13x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 7.12x | 3.8x | 3.2x |
| 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 | 0.565 | 1.145 | 1.32 |
| Distribution rate | 33.9% | - | 162% | 144% | - | - | - | - |
| Net sales 1 | 7,035 | 7,866 | 7,101 | 6,047 | 4,475 | 4,272 | 4,500 | 4,721 |
| EBITDA 1 | 1,829 | 1,500 | 1,300 | 1,400 | 722 | 950 | 1,454 | 1,674 |
| EBIT 1 | 1,385 | 1,150 | 821 | 745 | 280 | 501 | 940 | 1,116 |
| Net income 1 | 1,062 | 834 | 550 | 311 | 151 | 298 | 594.5 | 712 |
| Net Debt | -2,229 | -1,629 | -594 | -474 | - | - | - | - |
| Reference price 2 | 14.925 | 14.825 | 11.237 | 9.604 | 9.391 | 6.920 | 6.920 | 6.920 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.25x | - | - | - | 542M | |
| 16.89x | 8.21x | 17.6x | 0.25% | 4,230B | |
| 23.9x | 7.48x | 13.2x | 0.29% | 1,879B | |
| 30.85x | 14.44x | 22.82x | 0.59% | 528B | |
| 14.6x | 3.89x | 9.02x | 1.39% | 485B | |
| 19.7x | 5.83x | 17.52x | -.--% | 294B | |
| 21.25x | 1.55x | 10.52x | 0.98% | 276B | |
| 107.33x | 14.16x | 76.06x | -.--% | 222B | |
| 21.81x | 2.48x | 12.63x | -.--% | 142B | |
| 8.33x | 0.95x | 4.1x | -.--% | 116B | |
| Average | 27.69x | 6.56x | 20.38x | 0.39% | 817.25B | |
| Weighted average by Cap. | 21.93x | 7.84x | 17.48x | 0.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 777 Stock
- Valuation NetDragon Websoft Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
