Valuation NetDragon Websoft Holdings Limited OTC Markets
Stocks
NDWTY
US64112F1075
Internet Services
|
Market Closed -
OTC Markets
17:39:55 30/03/2023 +04
|
5-day change | 1st Jan Change | ||
| 58.10 USD | -12.57% |
|
+5.23% | +5.23% |
| 09-29 | NetDragon Websoft Forms AI Joint Venture With Jiuzhou Culture Media | MT |
| 09-18 | NetDragon Websoft Eyes Raising HK$42 Million Through Warrant Offering | 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 | 3,431 | - | - |
| Change | - | -1.26% | -25.34% | -14.54% | -3.2% | -30.53% | - | - |
| Enterprise Value (EV) | 5,868 | 6,367 | 5,376 | 4,628 | 4,939 | 3,431 | 3,431 | 3,431 |
| Change | - | 8.5% | -15.56% | -13.91% | 6.71% | -30.53% | 0% | 0% |
| P/E | 7.79x | 9.62x | 10.9x | 16.4x | 32.9x | 12.2x | 5.98x | 5.15x |
| PBR | 1.13x | - | 1.01x | 0.88x | 0.91x | 0.66x | 0.61x | 0.57x |
| 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 | 0.8x | 0.76x | 0.72x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.8x | 0.76x | 0.72x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 3.99x | 2.54x | 2.19x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 7.25x | 4.17x | 3.66x |
| 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 | 6.545 | 6.545 | 6.545 |
| Nbr of stocks (in thousands) | 542,566 | 539,344 | 531,263 | 531,263 | 525,929 | 524,205 | - | - |
| Announcement Date | 29/03/22 | 27/03/23 | 27/03/24 | 26/03/25 | 26/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.65x | 8.13x | 17.36x | 0.25% | 4,184B | |
| 23.36x | 7.38x | 12.98x | 0.29% | 1,855B | |
| 28.25x | 13.25x | 20.94x | 0.64% | 484B | |
| 14.53x | 3.88x | 8.97x | 1.4% | 483B | |
| 18.71x | 5.55x | 16.66x | -.--% | 279B | |
| 20.59x | 1.49x | 10.26x | 1.03% | 263B | |
| 94.21x | 12.39x | 66.51x | -.--% | 195B | |
| 21.41x | 2.45x | 12.44x | -.--% | 139B | |
| 3.08x | 86.09x | 2.34x | 0.13% | 114B | |
| Average | 26.75x | 15.62x | 18.72x | 0.42% | 888.32B | |
| Weighted average by Cap. | 20.76x | 8.81x | 16.70x | 0.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 777 Stock
- NDWTY Stock
- Valuation NetDragon Websoft Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
