|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,065.00 JPY | +1.47% |
|
+9.03% | +35.59% |
| 13/11 | Xunlei Q3 Non-GAAP Earnings, Revenue Rise | MT |
| 13/11 | Earnings Flash (XNET) Xunlei Posts Q3 Adjusted EPS $0.09 per ADS | MT |
Company Valuation: XNET Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 8,881 | 8,162 | 8,336 | 10,327 | 5,714 | 6,232 |
| Change | - | -8.09% | 2.13% | 23.89% | -44.67% | 9.07% |
| Enterprise Value (EV) 1 | 6,361 | 4,653 | 4,615 | 5,708 | 6,458 | 6,244 |
| Change | - | -26.85% | -0.83% | 23.68% | 13.14% | -3.31% |
| P/E | 15.4x | 11.4x | 12x | 13.9x | 10.6x | 11.5x |
| PBR | 1.25x | 1.08x | 1.04x | 1.21x | 1.96x | 1.91x |
| PEG | - | 0.5x | -3.59x | 2.05x | 0.2x | 14.82x |
| Capitalization / Revenue | 1.76x | 1.51x | 1.56x | 1.86x | 1.08x | 1.1x |
| EV / Revenue | 1.26x | 0.86x | 0.86x | 1.03x | 1.22x | 1.1x |
| EV / EBITDA | 9.01x | 4.75x | 4.8x | 5.29x | 7.33x | 5.98x |
| EV / EBIT | 9.17x | 4.81x | 4.86x | 5.35x | 7.5x | 6.12x |
| EV / FCF | -147x | 15.3x | 22.2x | 11.5x | -31.7x | 23.4x |
| FCF Yield | -0.68% | 6.55% | 4.5% | 8.7% | -3.16% | 4.27% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 69.72 | 86.91 | 84 | 89.69 | 128.7 | 129.7 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 5,039 | 5,419 | 5,357 | 5,547 | 5,300 | 5,658 |
| EBITDA 1 | 706 | 980 | 962 | 1,080 | 881 | 1,044 |
| EBIT 1 | 694 | 968 | 950 | 1,067 | 861 | 1,021 |
| Net income 1 | 576 | 718 | 694 | 741 | 581 | 542 |
| Net Debt 1 | -2,520 | -3,509 | -3,721 | -4,619 | 744 | 12 |
| Reference price 2 | 1,075.00 | 988.00 | 1,009.00 | 1,250.00 | 1,367.00 | 1,491.00 |
| Nbr of stocks (in thousands) | 8,262 | 8,262 | 8,262 | 8,262 | 4,180 | 4,180 |
| Announcement Date | 25/6/21 | 28/6/22 | 28/6/23 | 26/6/24 | 26/6/25 | 25/6/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 53.38M | |
| 22.19x | 3.61x | 12.6x | 3.02% | 211B | |
| -102.81x | 16.32x | 94.23x | -.--% | 102B | |
| 12.28x | 1.36x | 7.12x | 3.91% | 102B | |
| 15.34x | 2.8x | 10.59x | 5.36% | 89.66B | |
| 20.46x | 5.35x | 13.13x | 2.8% | 61.3B | |
| 14.8x | 2.16x | 9.15x | 5.28% | 47.94B | |
| 20.64x | 1.69x | 10.33x | 1.42% | 39.83B | |
| 21.15x | 1.56x | 9.88x | 0.9% | 39.45B | |
| 18.35x | 2.36x | 11.29x | 4.71% | 38.18B | |
| Average | 4.71x | 4.13x | 19.81x | 3.04% | 73.03B | |
| Weighted average by Cap. | 1.60x | 4.74x | 22.43x | 3.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4762 Stock
- Valuation XNET Corporation
Select your edition
All financial news and data tailored to specific country editions
