Valuation Kingnet Network Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 16/10/2026			5-day change	1st Jan Change
15.12 ^CNY	-1.95%		-6.72%	-30.86%

09-14	Kingnet Network to Indirectly Acquire 40.25% Stake in Wemade	MT
08-27	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	32,069	-	-
Change	-	12.76%	72.12%	21.62%	61.44%	-31.36%	-	-
Enterprise Value (EV) ¹	12,261	13,826	21,004	25,701	42,618	26,106	22,571	19,676
Change	-	12.76%	51.91%	22.36%	65.83%	-38.74%	-13.54%	-12.83%
P/E	21.6x	13.4x	16.2x	17.7x	24.6x	11.9x	10.5x	9.56x
PBR	3.68x	3.16x	4.59x	4.47x	4.72x	2.6x	2.16x	1.79x
PEG	-	0.2x	0.4x	1.5x	1.6x	0.3x	0.8x	0.9x
Capitalization / Revenue	5.16x	3.71x	5.54x	5.65x	8.77x	3.57x	3.43x	3.25x
EV / Revenue	5.16x	3.71x	4.89x	5.02x	8x	2.9x	2.42x	2x
EV / EBITDA	14.3x	9.9x	12.4x	14.7x	20.3x	8.54x	6.62x	5.37x
EV / EBIT	13.5x	10.3x	12.4x	15.3x	21.5x	8.82x	6.67x	5.39x
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%	1.59%	1.63%	2.17%
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	15.12	15.12	15.12
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	28/04/22	26/04/23	29/04/24	25/04/25	28/04/26	-	-	-

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.	11.85x	2.9x	8.54x	1.59%	4.79B
MICROSOFT CORPORATION	26.83x	9.91x	16.18x	0.73%	3,928B
PALANTIR TECHNOLOGIES INC.	119.93x	52.98x	86.28x	-.--%	447B
ORACLE CORPORATION	19.3x	5.59x	9.74x	1.56%	389B
PALO ALTO NETWORKS, INC.	216.99x	19.31x	56.52x	-.--%	280B
SAP SE	28.38x	5.66x	17.83x	1.34%	259B
CROWDSTRIKE HOLDINGS, INC.	2273.9x	37.98x	124.23x	-.--%	233B
SERVICENOW, INC.	90.05x	8.93x	23.9x	-.--%	147B
FORTINET, INC.	54.84x	14.71x	38.75x	-.--%	124B
ADOBE INC.	13.44x	3.57x	7.47x	-.--%	95.43B
Average	285.55x	16.15x	38.94x	0.52%	590.71B
Weighted average by Cap.	133.14x	14.22x	27.83x	0.65%