Valuation XD Inc.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:53 2026-07-14 EDT			5-day change	1st Jan Change
42.18 ^HKD	-1.08%		-11.87%	-34.96%

06-15	XD Inc. commences an Equity Buyback Plan for 48,929,916 shares, representing 10% of its issued share capital, under the authorization approved on May 28, 2026.	CI
05-27	XD Inc.'s Equity Buyback announced on January 13, 2026, has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,189	9,018	4,370	11,406	28,218	17,624	-	-
Change	-	-40.63%	-51.54%	160.99%	147.4%	-37.54%	-	-
Enterprise Value (EV) ¹	13,054	6,195	1,367	8,784	24,651	12,171	10,239	8,021
Change	-	-52.54%	-77.94%	542.71%	180.64%	-50.63%	-15.88%	-21.66%
P/E	-17.3x	-16.3x	-51.4x	14x	19x	9.78x	8.51x	7.51x
PBR	6.49x	4.78x	2.56x	4.46x	7.64x	3.52x	2.57x	2.07x
PEG	-	0.4x	0.6x	-0x	0.2x	0.4x	0.6x	0.6x
Capitalization / Revenue	5.62x	2.63x	1.29x	2.28x	4.9x	2.67x	2.41x	2.16x
EV / Revenue	4.83x	1.81x	0.4x	1.75x	4.28x	1.85x	1.4x	0.99x
EV / EBITDA	-17x	-17.5x	8.63x	8.31x	13.8x	5.65x	4.09x	2.82x
EV / EBIT	-13.7x	-10.9x	-262x	9.6x	14.7x	6.27x	4.6x	3.1x
EV / FCF	-23x	-17x	5.88x	6.99x	17.7x	5.36x	4.98x	3.11x
FCF Yield	-4.34%	-5.89%	17%	14.3%	5.65%	18.7%	20.1%	32.2%
Dividend per Share ²	-	-	-	0.3735	-	0.3384	0.329	-
Rate of return	-	-	-	1.58%	-	0.92%	0.89%	-
EPS ²	-1.86	-1.17	-0.18	1.69	3.07	3.771	4.332	4.911
Distribution rate	-	-	-	22.1%	-	8.97%	7.59%	-
Net sales ¹	2,703	3,431	3,389	5,012	5,764	6,589	7,309	8,141
EBITDA ¹	-768.2	-353	158.4	1,056	1,788	2,156	2,504	2,849
EBIT ¹	-955.5	-567.9	-5.222	914.8	1,680	1,941	2,225	2,588
Net income ¹	-863.8	-553.5	-83.04	811.5	1,535	1,824	2,072	2,411
Net Debt ¹	-2,135	-2,823	-3,004	-2,622	-3,567	-5,453	-7,385	-9,603
Reference price ²	32.18	19.11	9.26	23.63	58.28	36.89	36.89	36.89
Nbr of stocks (in thousands)	471,993	471,993	472,016	482,612	484,209	477,801	-	-
Announcement Date	3/30/22	3/30/23	3/28/24	3/28/25	3/27/26	-	-	-

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.($)
XD INC.	9.78x	1.85x	5.65x	0.92%	2.6B
NETEASE, INC.	14.35x	3.27x	8.49x	2.46%	84.6B
NEXON CO., LTD.	15.99x	1.96x	6.78x	2.66%	10.92B
KRAFTON, INC.	10.51x	1.81x	5.21x	0.95%	6.99B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.84x	2.19x	10.09x	6.33%	5.95B
SQUARE ENIX HOLDINGS CO., LTD.	25.13x	2.16x	10.78x	1.81%	5.72B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	12.85x	3.03x	7.57x	5.94%	3.64B
PERFECT WORLD CO., LTD.	12.15x	1.93x	8.21x	8.22%	3.06B
KOEI TECMO HOLDINGS CO., LTD.	15.04x	4.9x	11.98x	3.51%	3.29B
NC CORPORATION	10.83x	1.18x	5.38x	0.54%	3.12B
Average	13.95x	2.43x	8.01x	3.33%	12.99B
Weighted average by Cap.	14.43x	2.90x	8.27x	2.72%