Valuation XD Inc. OTC Markets

Stocks

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

07-28	Gravity Co., Ltd. Announces Ragnarok M: Eternal Love 2 Receives Isbn Code from Chinese Government	CI
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

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	19,180	-	-
Change	-	-40.63%	-51.54%	160.99%	147.4%	-32.03%	-	-
Enterprise Value (EV) ¹	13,054	6,195	1,367	8,784	24,651	13,727	11,795	9,577
Change	-	-52.54%	-77.94%	542.71%	180.64%	-44.31%	-14.08%	-18.8%
P/E	-17.3x	-16.3x	-51.4x	14x	19x	10.6x	9.27x	8.17x
PBR	6.49x	4.78x	2.56x	4.46x	7.64x	3.83x	2.8x	2.25x
PEG	-	0.4x	0.6x	-0x	0.2x	0.5x	0.6x	0.6x
Capitalization / Revenue	5.62x	2.63x	1.29x	2.28x	4.9x	2.91x	2.62x	2.36x
EV / Revenue	4.83x	1.81x	0.4x	1.75x	4.28x	2.08x	1.61x	1.18x
EV / EBITDA	-17x	-17.5x	8.63x	8.31x	13.8x	6.37x	4.71x	3.36x
EV / EBIT	-13.7x	-10.9x	-262x	9.6x	14.7x	7.07x	5.3x	3.7x
EV / FCF	-23x	-17x	5.88x	6.99x	17.7x	6.05x	5.74x	3.71x
FCF Yield	-4.34%	-5.89%	17%	14.3%	5.65%	16.5%	17.4%	26.9%
Dividend per Share ²	-	-	-	0.3735	-	0.3384	0.329	-
Rate of return	-	-	-	1.58%	-	0.84%	0.82%	-
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	40.14	40.14	40.14
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETEASE, INC.	14.23x	3.18x	8.26x	2.5%	82.94B
NEXON CO., LTD.	18.45x	2.49x	8.83x	2.32%	12.4B
KRAFTON, INC.	12.6x	1.6x	4.73x	0.92%	7.37B
SQUARE ENIX HOLDINGS CO., LTD.	28.69x	2.57x	12.86x	1.59%	6.43B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.44x	2.3x	10.59x	6.05%	6.23B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.07x	3.39x	8.46x	5.42%	3.99B
KOEI TECMO HOLDINGS CO., LTD.	15.09x	5.12x	12.11x	3.41%	3.36B
PERFECT WORLD CO., LTD.	12.96x	1.95x	9.09x	6.76%	3.05B
NC CORPORATION	10.18x	1.02x	4.69x	0.58%	2.97B
Average	15.52x	2.62x	8.85x	3.28%	14.3B
Weighted average by Cap.	15.12x	2.93x	8.50x	2.69%