|
Delayed
Hong Kong S.E.
04:11:59 02/10/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 38.38 HKD | -3.23% |
|
-1.89% | -40.82% |
| 31/08 | Jefferies Adjusts XD's Price Target to HK$67.50 From HK$83.80, Keeps at Buy | MT |
| 28/08 | XD Inc. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: XD Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,189 | 9,018 | 4,370 | 11,406 | 28,218 | 15,994 | - | - |
| Change | - | -40.63% | -51.54% | 160.99% | 147.4% | -43.32% | - | - |
| Enterprise Value (EV) 1 | 13,054 | 6,195 | 1,367 | 8,784 | 24,651 | 11,326 | 9,806 | 8,091 |
| Change | - | -52.54% | -77.94% | 542.71% | 180.64% | -54.05% | -13.42% | -17.49% |
| P/E | -17.3x | -16.3x | -51.4x | 14x | 19x | 10.9x | 9.18x | 8.13x |
| PBR | 6.49x | 4.78x | 2.56x | 4.46x | 7.64x | 3.43x | 2.54x | 2.11x |
| PEG | - | 0.4x | 0.6x | -0x | 0.2x | 8.71x | 0.5x | 0.6x |
| Capitalization / Revenue | 5.62x | 2.63x | 1.29x | 2.28x | 4.9x | 2.47x | 2.2x | 2.03x |
| EV / Revenue | 4.83x | 1.81x | 0.4x | 1.75x | 4.28x | 1.75x | 1.35x | 1.03x |
| EV / EBITDA | -17x | -17.5x | 8.63x | 8.31x | 13.8x | 6.02x | 4.3x | 3.16x |
| EV / EBIT | -13.7x | -10.9x | -262x | 9.6x | 14.7x | 6.67x | 4.89x | 3.58x |
| EV / FCF | -23x | -17x | 5.88x | 6.99x | 17.7x | 6.36x | 6.07x | 4.18x |
| FCF Yield | -4.34% | -5.89% | 17% | 14.3% | 5.65% | 15.7% | 16.5% | 23.9% |
| Dividend per Share 2 | - | - | - | 0.3735 | - | - | - | - |
| Rate of return | - | - | - | 1.58% | - | - | - | - |
| EPS 2 | -1.86 | -1.17 | -0.18 | 1.69 | 3.07 | 3.108 | 3.693 | 4.168 |
| Distribution rate | - | - | - | 22.1% | - | - | - | - |
| Net sales 1 | 2,703 | 3,431 | 3,389 | 5,012 | 5,764 | 6,481 | 7,277 | 7,884 |
| EBITDA 1 | -768.2 | -353 | 158.4 | 1,056 | 1,788 | 1,882 | 2,283 | 2,561 |
| EBIT 1 | -955.5 | -567.9 | -5.222 | 914.8 | 1,680 | 1,697 | 2,006 | 2,258 |
| Net income 1 | -863.8 | -553.5 | -83.04 | 811.5 | 1,535 | 1,463 | 1,785 | 1,988 |
| Net Debt 1 | -2,135 | -2,823 | -3,004 | -2,622 | -3,567 | -4,668 | -6,188 | -7,903 |
| Reference price 2 | 32.18 | 19.11 | 9.26 | 23.63 | 58.28 | 33.90 | 33.90 | 33.90 |
| Nbr of stocks (in thousands) | 471,993 | 471,993 | 472,016 | 482,612 | 484,209 | 471,770 | - | - |
| Announcement Date | 30/3/22 | 30/3/23 | 28/3/24 | 28/3/25 | 27/3/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.91x | 1.75x | 6.02x | -.--% | 2.38B | |
| 16.39x | 8x | 17.08x | 0.26% | 4,118B | |
| 23.29x | 7.36x | 12.94x | 0.29% | 1,849B | |
| 14.89x | 3.97x | 9.19x | 1.37% | 494B | |
| 28.13x | 13.2x | 20.85x | 0.65% | 482B | |
| 18.93x | 5.61x | 16.85x | -.--% | 283B | |
| 20.92x | 1.52x | 10.44x | 1.01% | 267B | |
| 92.78x | 12.19x | 65.47x | -.--% | 192B | |
| 21.26x | 2.44x | 12.4x | -.--% | 139B | |
| 7.84x | 0.85x | 3.68x | -.--% | 109B | |
| Average | 25.54x | 5.69x | 17.49x | 0.36% | 793.51B | |
| Weighted average by Cap. | 20.67x | 7.51x | 16.52x | 0.36% |
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
- 2400 Stock
- Valuation XD Inc.
Select your edition
All financial news and data tailored to specific country editions
