|
End-of-day quote
Shenzhen S.E.
2026-09-30
|
5-day change | 1st Jan Change | ||
| 17.95 CNY | -0.50% |
|
-1.48% | -35.27% |
| 08-25 | XGD Inc. Proposes Interim Cash Dividend on A Shares for the First Half of 2026, Payable on September 03, 2026 | CI |
| 08-24 | XGD Inc. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: XGD Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,130 | 6,090 | 13,188 | 12,278 | 15,731 | 10,183 | - | - |
| Change | - | -14.59% | 116.57% | -6.9% | 28.12% | -35.27% | - | - |
| Enterprise Value (EV) | 7,130 | 6,090 | 13,188 | 12,278 | 15,731 | 10,183 | 10,183 | 10,183 |
| Change | - | -14.59% | 116.57% | -6.9% | 28.12% | -35.27% | 0% | 0% |
| P/E | 35.8x | - | 16.8x | 51.6x | 33.4x | 18x | 13.4x | 10.6x |
| PBR | 2.82x | 2x | 3.13x | 2.93x | - | - | - | - |
| PEG | - | - | - | -0.7x | 0.3x | 0.9x | 0.4x | 0.4x |
| Capitalization / Revenue | 1.97x | 1.39x | 3.47x | 3.9x | 4.95x | 2.9x | 2.58x | 2.26x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.9x | 2.58x | 2.26x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 16.8x | 12.5x | 9.89x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.67 | 0.2 | 0.3 | 0.7 | 0.94 | 1.19 |
| Rate of return | - | - | 2.77% | 0.92% | 1.08% | 3.9% | 5.24% | 6.63% |
| EPS 2 | 0.41 | - | 1.44 | 0.42 | 0.83 | 1 | 1.34 | 1.7 |
| Distribution rate | - | - | 46.5% | 47.6% | 36.1% | 70% | 70.1% | 70% |
| Net sales 1 | 3,612 | 4,370 | 3,801 | 3,148 | 3,180 | 3,512 | 3,946 | 4,507 |
| EBITDA | 259 | - | 827.7 | 603.1 | - | - | - | - |
| EBIT 1 | 224.2 | 311.5 | 773.9 | 513.8 | 487.4 | 605 | 812 | 1,030 |
| Net income 1 | 200.7 | 296.6 | 755 | 234.2 | 468.8 | 568 | 762 | 963 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 14.68 | 12.07 | 24.20 | 21.66 | 27.73 | 17.95 | 17.95 | 17.95 |
| Nbr of stocks (in thousands) | 485,671 | 504,532 | 544,977 | 566,869 | 567,299 | 567,305 | - | - |
| Announcement Date | 3/29/22 | 3/12/23 | 3/11/24 | 3/27/25 | 3/27/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.95x | - | - | 3.9% | 1.52B | |
| 28.68x | 14.62x | 20.78x | 0.75% | 660B | |
| 35.39x | 6.49x | 23.02x | 1.02% | 77.93B | |
| -103.58x | 23.48x | 56.46x | -.--% | 64.65B | |
| 21.76x | 4.32x | 9.51x | 0.78% | 62.29B | |
| 10.33x | 1.38x | 7.08x | 1.07% | 44.94B | |
| 44.67x | 1.65x | 9.22x | -.--% | 44.45B | |
| 18.69x | 3.23x | 7.69x | 1.69% | 30B | |
| 19.49x | 5.99x | 11.42x | -.--% | 25.52B | |
| 9.59x | 2.55x | 6.14x | -.--% | 24.03B | |
| Average | 10.30x | 7.08x | 16.81x | 0.92% | 103.49B | |
| Weighted average by Cap. | 19.42x | 11.98x | 20.46x | 0.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 300130 Stock
- Valuation XGD Inc.
Select your edition
All financial news and data tailored to specific country editions
