Valuation Kingnet Network Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 08/10/2026			5-day change	1st Jan Change
15.69 ^CNY	-2.00%		-2.00%	-28.26%

14/09	Kingnet Network to Indirectly Acquire 40.25% Stake in Wemade	MT
27/08	Kingnet Network's Attributable Profit Jumps 50% in H1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,261	13,826	23,798	28,943	46,724	33,278	-	-
Change	-	12.76%	72.12%	21.62%	61.44%	-28.78%	-	-
Enterprise Value (EV) ¹	12,261	13,826	21,004	25,701	42,618	27,315	23,779	20,885
Change	-	12.76%	51.91%	22.36%	65.83%	-35.91%	-12.94%	-12.17%
P/E	21.6x	13.4x	16.2x	17.7x	24.6x	12.3x	10.9x	9.92x
PBR	3.68x	3.16x	4.59x	4.47x	4.72x	2.69x	2.24x	1.86x
PEG	-	0.2x	0.4x	1.5x	1.6x	0.3x	0.9x	1x
Capitalization / Revenue	5.16x	3.71x	5.54x	5.65x	8.77x	3.7x	3.56x	3.37x
EV / Revenue	5.16x	3.71x	4.89x	5.02x	8x	3.04x	2.54x	2.12x
EV / EBITDA	14.3x	9.9x	12.4x	14.7x	20.3x	8.94x	6.97x	5.7x
EV / EBIT	13.5x	10.3x	12.4x	15.3x	21.5x	9.23x	7.03x	5.73x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.1	0.1	0.1	0.2408	0.2467	0.3283
Rate of return	-	-	0.9%	0.73%	0.46%	1.53%	1.57%	2.09%
EPS ²	0.27	0.49	0.69	0.77	0.89	1.276	1.434	1.582
Distribution rate	-	-	14.5%	13%	11.2%	18.9%	17.2%	20.8%
Net sales ¹	2,375	3,726	4,295	5,118	5,325	8,987	9,346	9,861
EBITDA ¹	857.6	1,397	1,692	1,748	2,097	3,056	3,411	3,666
EBIT ¹	906.2	1,341	1,698	1,675	1,981	2,960	3,383	3,647
Net income ¹	576.7	1,025	1,462	1,628	1,904	2,733	3,064	3,381
Net Debt ¹	-	-	-2,795	-3,242	-4,106	-5,963	-9,499	-12,394
Reference price ²	5.82	6.56	11.17	13.61	21.87	15.69	15.69	15.69
Nbr of stocks (in thousands)	2,106,755	2,107,680	2,130,570	2,126,586	2,136,443	2,120,993	-	-
Announcement Date	28/4/22	26/4/23	29/4/24	25/4/25	28/4/26	-	-	-

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.($)
KINGNET NETWORK CO., LTD.	12.55x	3.11x	9.16x	1.5%	5.06B
MICROSOFT CORPORATION	26.87x	9.92x	16.21x	0.73%	3,934B
PALANTIR TECHNOLOGIES INC.	125.05x	55.35x	90.13x	-.--%	466B
ORACLE CORPORATION	21.61x	6.11x	10.63x	1.39%	435B
PALO ALTO NETWORKS, INC.	257.32x	22.97x	67.26x	-.--%	332B
CROWDSTRIKE HOLDINGS, INC.	2654.4x	44.49x	145.51x	-.--%	272B
SAP SE	26.56x	5.33x	16.8x	1.43%	242B
SERVICENOW, INC.	89.25x	8.67x	23.2x	-.--%	143B
FORTINET, INC.	61.21x	16.52x	43.52x	-.--%	139B
CADENCE DESIGN SYSTEMS, INC.	74.02x	15.62x	32.91x	-.--%	98.07B
Average	334.88x	18.81x	45.53x	0.5%	606.65B
Weighted average by Cap.	167.61x	15.43x	31.17x	0.63%