Valuation XD Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:07 2024-11-08 EST			5-day change	1st Jan Change
2.700 ^USD	+17.39%		-.--%	-

04-10	Huachuang Securities Starts XD at Strong Buy with HK$100.90 Price Target	MT
03-30	Jefferies Adjusts XD's Price Target to HK$83.80 From HK$91, Keeps at Buy	MT

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	17,996	-	-
Change	-	-40.63%	-51.54%	160.99%	147.4%	-36.22%	-	-
Enterprise Value (EV) ¹	13,054	6,195	1,367	8,784	24,651	12,543	10,611	8,393
Change	-	-52.54%	-77.94%	542.71%	180.64%	-49.12%	-15.4%	-20.9%
P/E	-17.3x	-16.3x	-51.4x	14x	19x	9.99x	8.69x	7.67x
PBR	6.49x	4.78x	2.56x	4.46x	7.64x	3.59x	2.63x	2.11x
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	2.69x	2.44x	2.19x
EV / Revenue	4.83x	1.81x	0.4x	1.75x	4.28x	1.88x	1.44x	1.02x
EV / EBITDA	-17x	-17.5x	8.63x	8.31x	13.8x	5.73x	4.2x	2.93x
EV / EBIT	-13.7x	-10.9x	-262x	9.6x	14.7x	6.4x	4.75x	3.24x
EV / FCF	-23x	-17x	5.88x	6.99x	17.7x	5.52x	5.16x	3.25x
FCF Yield	-4.34%	-5.89%	17%	14.3%	5.65%	18.1%	19.4%	30.7%
Dividend per Share ²	-	-	-	0.3735	-	0.3384	0.329	-
Rate of return	-	-	-	1.58%	-	0.9%	0.87%	-
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	6,688	7,389	8,218
EBITDA ¹	-768.2	-353	158.4	1,056	1,788	2,189	2,526	2,863
EBIT ¹	-955.5	-567.9	-5.222	914.8	1,680	1,961	2,232	2,589
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	37.66	37.66	37.66
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.($)
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	14.40x	2.37x	7.92x	3.57%	13.03B
Weighted average by Cap.	13.72x	2.61x	7.50x	2.91%