|
Market Closed -
Hong Kong S.E.
12:08:32 18/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 7.630 HKD | -5.80% |
|
+3.25% | -26.99% |
| 09-18 | NetDragon Websoft Eyes Raising HK$42 Million Through Warrant Offering | MT |
| 08-27 | NetDragon Websoft Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
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 | 3,416 | - | - |
| Change | - | -1.26% | -25.34% | -14.54% | -3.2% | -30.82% | - | - |
| Enterprise Value (EV) | 5,868 | 6,367 | 5,376 | 4,628 | 4,939 | 3,416 | 3,416 | 3,416 |
| Change | - | 8.5% | -15.56% | -13.91% | 6.71% | -30.82% | 0% | 0% |
| P/E | 7.79x | 9.62x | 10.9x | 16.4x | 32.9x | 12.2x | 5.95x | 5.13x |
| 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 | 3.97x | 2.53x | 2.18x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 7.22x | 4.15x | 3.64x |
| 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 | 6.517 | 6.517 | 6.517 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.94x | - | - | - | 541M | |
| 13.25x | 2.75x | 6.81x | 2.58% | 75.52B | |
| 21.43x | 3.72x | 13.29x | 14.92% | 15.75B | |
| 26.05x | 2.54x | 12.07x | 1.7% | 7B | |
| 9.99x | 1.31x | 3.83x | 1.11% | 6.39B | |
| 13.3x | 2.3x | 10.96x | 5.41% | 5.71B | |
| 12.92x | 3.08x | 8.04x | 5.78% | 3.77B | |
| 15.59x | 5.37x | 12.78x | 3.22% | 3.67B | |
| 16.84x | 2.01x | 9.82x | 4.97% | 2.94B | |
| 9.21x | 0.94x | 4.25x | 1.44% | 2.88B | |
| Average | 15.15x | 2.67x | 9.10x | 4.57% | 12.42B | |
| Weighted average by Cap. | 14.89x | 2.79x | 8.20x | 4.3% |
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
