|
Delayed
Hong Kong S.E.
10:49:47 24/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 39.70 HKD | -0.25% |
|
+6.55% | -38.75% |
| 08-31 | Jefferies Adjusts XD's Price Target to HK$67.50 From HK$83.80, Keeps at Buy | MT |
| 08-28 | 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 | 16,066 | - | - |
| Change | - | -40.63% | -51.54% | 160.99% | 147.4% | -43.06% | - | - |
| Enterprise Value (EV) 1 | 13,054 | 6,195 | 1,367 | 8,784 | 24,651 | 11,789 | 9,710 | 7,798 |
| Change | - | -52.54% | -77.94% | 542.71% | 180.64% | -52.17% | -17.64% | -19.7% |
| P/E | -17.3x | -16.3x | -51.4x | 14x | 19x | 10.9x | 8.85x | 7.72x |
| PBR | 6.49x | 4.78x | 2.56x | 4.46x | 7.64x | 3.43x | 2.54x | 2.06x |
| PEG | - | 0.4x | 0.6x | -0x | 0.2x | 6.77x | 0.4x | 0.5x |
| Capitalization / Revenue | 5.62x | 2.63x | 1.29x | 2.28x | 4.9x | 2.48x | 2.22x | 2.06x |
| EV / Revenue | 4.83x | 1.81x | 0.4x | 1.75x | 4.28x | 1.82x | 1.34x | 1x |
| EV / EBITDA | -17x | -17.5x | 8.63x | 8.31x | 13.8x | 6.21x | 4.27x | 3.01x |
| EV / EBIT | -13.7x | -10.9x | -262x | 9.6x | 14.7x | 6.97x | 4.75x | 3.35x |
| EV / FCF | -23x | -17x | 5.88x | 6.99x | 17.7x | 6.46x | 5.73x | 3.73x |
| FCF Yield | -4.34% | -5.89% | 17% | 14.3% | 5.65% | 15.5% | 17.4% | 26.8% |
| Dividend per Share 2 | - | - | - | 0.3735 | - | - | - | - |
| Rate of return | - | - | - | 1.58% | - | - | - | - |
| EPS 2 | -1.86 | -1.17 | -0.18 | 1.69 | 3.07 | 3.119 | 3.847 | 4.413 |
| Distribution rate | - | - | - | 22.1% | - | - | - | - |
| Net sales 1 | 2,703 | 3,431 | 3,389 | 5,012 | 5,764 | 6,474 | 7,247 | 7,806 |
| EBITDA 1 | -768.2 | -353 | 158.4 | 1,056 | 1,788 | 1,897 | 2,274 | 2,587 |
| EBIT 1 | -955.5 | -567.9 | -5.222 | 914.8 | 1,680 | 1,690 | 2,045 | 2,326 |
| Net income 1 | -863.8 | -553.5 | -83.04 | 811.5 | 1,535 | 1,457 | 1,843 | 2,076 |
| Net Debt 1 | -2,135 | -2,823 | -3,004 | -2,622 | -3,567 | -4,277 | -6,356 | -8,269 |
| Reference price 2 | 32.18 | 19.11 | 9.26 | 23.63 | 58.28 | 34.05 | 34.05 | 34.05 |
| Nbr of stocks (in thousands) | 471,993 | 471,993 | 472,016 | 482,612 | 484,209 | 471,770 | - | - |
| Announcement Date | 30/03/22 | 30/03/23 | 28/03/24 | 28/03/25 | 27/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.92x | 1.82x | 6.21x | -.--% | 2.39B | |
| 21.92x | 3.83x | 13.69x | 14.58% | 15.85B | |
| 25.81x | 2.51x | 11.92x | 1.72% | 6.82B | |
| 9.75x | 1.26x | 3.7x | 1.14% | 6.3B | |
| 13.29x | 2.29x | 10.95x | 5.42% | 5.7B | |
| 12.65x | 3x | 7.84x | 5.91% | 3.68B | |
| 15.47x | 5.33x | 12.67x | 3.25% | 3.59B | |
| 9.47x | 0.99x | 4.46x | 1.39% | 3.02B | |
| 16.84x | 2.01x | 9.82x | 4.97% | 2.94B | |
| 31.69x | - | - | -.--% | 2.06B | |
| Average | 16.78x | 2.56x | 9.03x | 3.84% | 5.24B | |
| Weighted average by Cap. | 17.81x | 2.83x | 10.25x | 6.36% |
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
