Valuation NetDragon Websoft Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 06:08:55 11/09/26 pm AEST			5-day change	1st Jan Change
7.390 ^HKD	+1.03%		-12.54%	-29.28%

28/08	NetDragon Websoft Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
27/08	Netdragon Websoft Holdings Limited Announces Interim Dividend for Six Months Ended 30 June 2026, Payment Date Is 30 October 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,098	7,996	5,970	5,102	4,939	3,282	-	-
Change	-	-1.26%	-25.34%	-14.54%	-3.2%	-33.55%	-	-
Enterprise Value (EV)	5,868	6,367	5,376	4,628	4,939	3,282	3,282	3,282
Change	-	8.5%	-15.56%	-13.91%	6.71%	-33.55%	0%	0%
P/E	7.79x	9.62x	10.9x	16.4x	32.9x	11.7x	5.72x	4.93x
PBR	1.13x	-	1.01x	0.88x	0.91x	0.63x	0.59x	0.54x
PEG	-	-0.5x	-0.3x	-0.4x	-0.6x	0.1x	0x	0.3x
Capitalization / Revenue	1.15x	1.02x	0.84x	0.84x	1.1x	0.77x	0.73x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	0.77x	0.73x	0.69x
EV / EBITDA	0x	0x	0x	0x	0x	3.82x	2.43x	2.09x
EV / EBIT	0x	0x	0x	0x	0x	6.94x	3.99x	3.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.6503	-	1.664	0.8451	-	-	-	-
Rate of return	4.36%	-	14.8%	8.8%	-	-	-	-
EPS ²	1.916	1.541	1.03	0.586	0.2858	0.535	1.095	1.27
Distribution rate	33.9%	-	162%	144%	-	-	-	-
Net sales ¹	7,035	7,866	7,101	6,047	4,475	4,287	4,516	4,738
EBITDA ¹	1,829	1,500	1,300	1,400	722	860	1,349	1,568
EBIT ¹	1,385	1,150	821	745	280	473	823	938
Net income ¹	1,062	834	550	311	151	282.5	569	686.5
Net Debt	-2,229	-1,629	-594	-474	-	-	-	-
Reference price ²	14.925	14.825	11.237	9.604	9.391	6.261	6.261	6.261
Nbr of stocks (in thousands)	542,566	539,344	531,263	531,263	525,929	524,205	-	-
Announcement Date	29/3/22	27/3/23	27/3/24	26/3/25	26/3/26	-	-	-

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.($)
NETDRAGON WEBSOFT HOLDINGS LIMITED	11.7x	-	-	-	489M
NETEASE, INC.	13.13x	2.71x	6.71x	2.61%	74.75B
NEXON CO., LTD.	20.87x	3.74x	13.22x	14.98%	15.87B
KRAFTON, INC.	10.22x	1.36x	3.99x	1.08%	6.73B
SQUARE ENIX HOLDINGS CO., LTD.	24.89x	2.36x	11.22x	1.8%	6.69B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.89x	2.41x	11.48x	5.18%	5.96B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.13x	3.43x	8.95x	5.29%	4.12B
KOEI TECMO HOLDINGS CO., LTD.	14.93x	5.05x	11.97x	3.37%	3.54B
PERFECT WORLD CO., LTD.	17.95x	2.17x	10.63x	4.66%	3.14B
NC CORPORATION	9.45x	0.95x	4.31x	1.41%	3.03B
Average	15.12x	2.69x	9.17x	4.49%	12.43B
Weighted average by Cap.	14.74x	2.77x	8.14x	4.32%