|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.73 CNY | -4.47% |
|
-7.66% | -25.24% |
| 06-01 | XGD Inc. Proposes Cash Dividend for 2025 | CI |
| 04-28 | XGD Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: XGD Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,629 | 7,130 | 6,090 | 13,188 | 12,278 | 15,731 |
| Change | - | 26.66% | -14.59% | 116.57% | -6.9% | 28.12% |
| Enterprise Value (EV) 1 | 4,330 | 5,728 | 4,287 | 9,579 | 8,396 | 11,708 |
| Change | - | 32.28% | -25.15% | 123.42% | -12.35% | 39.45% |
| P/E | 64.4x | 35.8x | 134x | 16.8x | 51.6x | 33.4x |
| PBR | 2.32x | 2.82x | 2.18x | 3.13x | 2.93x | 3.57x |
| PEG | - | 0x | -1.7x | 0x | -0.7x | 0.3x |
| Capitalization / Revenue | 2.14x | 1.97x | 1.41x | 3.47x | 3.9x | 4.95x |
| EV / Revenue | 1.64x | 1.59x | 0.99x | 2.52x | 2.67x | 3.68x |
| EV / EBITDA | 26.3x | 34.1x | 14.6x | 13.6x | 15.3x | 27.8x |
| EV / EBIT | 28.9x | 40.6x | 17x | 14.6x | 16.2x | 28.6x |
| EV / FCF | 8.47x | 29.6x | 17.5x | 10.9x | 11.1x | 36.7x |
| FCF Yield | 11.8% | 3.38% | 5.71% | 9.18% | 8.99% | 2.73% |
| Dividend per Share 2 | 0.25 | - | 0.23 | 0.67 | 0.4 | 0.6 |
| Rate of return | 2.16% | - | 1.91% | 2.77% | 1.85% | 2.16% |
| EPS 2 | 0.18 | 0.41 | 0.09 | 1.44 | 0.42 | 0.83 |
| Distribution rate | 139% | - | 256% | 46.5% | 95.2% | 72.3% |
| Net sales 1 | 2,632 | 3,612 | 4,317 | 3,801 | 3,148 | 3,180 |
| EBITDA 1 | 164.6 | 168 | 294.3 | 702.2 | 550.5 | 421.5 |
| EBIT 1 | 149.6 | 141 | 251.5 | 655.7 | 519 | 410 |
| Net income 1 | 86.5 | 200.7 | 44.78 | 755 | 234.2 | 468.8 |
| Net Debt 1 | -1,299 | -1,402 | -1,802 | -3,610 | -3,883 | -4,023 |
| Reference price 2 | 11.59 | 14.68 | 12.07 | 24.20 | 21.66 | 27.73 |
| Nbr of stocks (in thousands) | 485,671 | 485,671 | 504,532 | 544,977 | 566,869 | 567,299 |
| Announcement Date | 4/6/21 | 3/29/22 | 4/27/23 | 3/27/24 | 3/27/25 | 3/27/26 |
1CNY in Million2CNY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.82B | |
| 25.91x | 13.86x | 19.68x | 0.82% | 622B | |
| 30.92x | 1.57x | 9.11x | -.--% | 43.76B | |
| 8.29x | 1.15x | 5.83x | 1.27% | 37.12B | |
| 8.53x | 2.54x | 5.88x | -.--% | 26.01B | |
| 16.62x | 5.51x | 10.41x | -.--% | 23.09B | |
| -44.91x | 2.95x | 6.26x | 1.56% | 18.15B | |
| 11.28x | 3.61x | 13.05x | - | 8.66B | |
| 120.01x | 6.98x | 107.06x | -.--% | 7.6B | |
| 11.16x | 2.09x | 4.96x | 6.61% | 5.63B | |
| Average | 20.87x | 4.47x | 20.25x | 1.28% | 79.42B | |
| Weighted average by Cap. | 23.53x | 11.46x | 18.07x | 0.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 300130 Stock
- Valuation XGD Inc.
Select your edition
All financial news and data tailored to specific country editions
