|
Market Closed -
Hong Kong S.E.
07:08:25 28/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 7.605 HKD | +0.73% |
|
-3.92% | -27.22% |
| 20/10 | NetDragon Websoft Holdings Limited Partners With Jiuzhou Culture To Establish Joint Venture | CI |
| 29/09 | NetDragon Websoft Forms AI Joint Venture With Jiuzhou Culture Media | MT |
Company Valuation: NetDragon Websoft Holdings Limited
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 | 3,389 | - | - |
| Change | - | -1.26% | -25.34% | -14.54% | -3.2% | -31.38% | - | - |
| Enterprise Value (EV) | 5,868 | 6,367 | 5,376 | 4,628 | 4,939 | 3,389 | 3,389 | 3,389 |
| Change | - | 8.5% | -15.56% | -13.91% | 6.71% | -31.38% | 0% | 0% |
| P/E | 7.79x | 9.62x | 10.9x | 16.4x | 32.9x | 11.4x | 5.65x | 4.9x |
| PBR | 1.13x | - | 1.01x | 0.88x | 0.91x | 0.65x | 0.6x | 0.55x |
| 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 | 0.79x | 0.75x | 0.72x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.79x | 0.75x | 0.72x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 3.57x | 2.33x | 2.02x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.76x | 3.61x | 3.04x |
| 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 | 0.565 | 1.145 | 1.32 |
| Distribution rate | 33.9% | - | 162% | 144% | - | - | - | - |
| Net sales 1 | 7,035 | 7,866 | 7,101 | 6,047 | 4,475 | 4,272 | 4,500 | 4,721 |
| EBITDA 1 | 1,829 | 1,500 | 1,300 | 1,400 | 722 | 950 | 1,454 | 1,674 |
| EBIT 1 | 1,385 | 1,150 | 821 | 745 | 280 | 501 | 940 | 1,116 |
| Net income 1 | 1,062 | 834 | 550 | 311 | 151 | 298 | 594.5 | 712 |
| Net Debt | -2,229 | -1,629 | -594 | -474 | - | - | - | - |
| Reference price 2 | 14.925 | 14.825 | 11.237 | 9.604 | 9.391 | 6.465 | 6.465 | 6.465 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.36x | - | - | - | 505M | |
| 15.57x | 7.54x | 16.11x | 0.27% | 3,900B | |
| 21.27x | 6.23x | 11.16x | 0.34% | 1,585B | |
| 31.18x | 14.59x | 23.07x | 0.57% | 534B | |
| 13.28x | 3.53x | 8.17x | 1.53% | 442B | |
| 17.45x | 5.16x | 15.46x | -.--% | 257B | |
| 18.93x | 1.38x | 9.32x | 1.09% | 249B | |
| 102.45x | 13.59x | 73.03x | -.--% | 213B | |
| 20.72x | 2.36x | 12x | -.--% | 134B | |
| 42.2x | 4.89x | 32.28x | -.--% | 114B | |
| Average | 29.44x | 6.58x | 22.29x | 0.42% | 742.95B | |
| Weighted average by Cap. | 20.94x | 7.28x | 16.64x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 777 Stock
- Valuation NetDragon Websoft Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
