Valuation XD Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 18:30:07 08/11/2024 +04			5-day change	1st Jan Change
2.700 ^USD	+17.39%		-.--%	-

07-28	Gravity Co., Ltd. Announces Ragnarok M: Eternal Love 2 Receives Isbn Code from Chinese Government	CI
06-15	XD Inc. commences an Equity Buyback Plan for 48,929,916 shares, representing 10% of its issued share capital, under the authorization approved on May 28, 2026.	CI

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	18,240	-	-
Change	-	-40.63%	-51.54%	160.99%	147.4%	-35.36%	-	-
Enterprise Value (EV) ¹	13,054	6,195	1,367	8,784	24,651	12,982	11,216	9,173
Change	-	-52.54%	-77.94%	542.71%	180.64%	-47.33%	-13.61%	-18.22%
P/E	-17.3x	-16.3x	-51.4x	14x	19x	10.3x	8.97x	7.93x
PBR	6.49x	4.78x	2.56x	4.46x	7.64x	3.64x	2.66x	2.14x
PEG	-	0.4x	0.6x	-0x	0.2x	0.5x	0.6x	0.6x
Capitalization / Revenue	5.62x	2.63x	1.29x	2.28x	4.9x	2.78x	2.51x	2.26x
EV / Revenue	4.83x	1.81x	0.4x	1.75x	4.28x	1.98x	1.54x	1.13x
EV / EBITDA	-17x	-17.5x	8.63x	8.31x	13.8x	6.11x	4.55x	3.27x
EV / EBIT	-13.7x	-10.9x	-262x	9.6x	14.7x	6.74x	5.08x	3.59x
EV / FCF	-23x	-17x	5.88x	6.99x	17.7x	5.72x	5.45x	3.56x
FCF Yield	-4.34%	-5.89%	17%	14.3%	5.65%	17.5%	18.3%	28.1%
Dividend per Share ²	-	-	-	0.3735	-	0.3384	0.329	-
Rate of return	-	-	-	1.58%	-	0.89%	0.86%	-
EPS ²	-1.86	-1.17	-0.18	1.69	3.07	3.708	4.257	4.815
Distribution rate	-	-	-	22.1%	-	9.13%	7.73%	-
Net sales ¹	2,703	3,431	3,389	5,012	5,764	6,560	7,271	8,082
EBITDA ¹	-768.2	-353	158.4	1,056	1,788	2,123	2,468	2,805
EBIT ¹	-955.5	-567.9	-5.222	914.8	1,680	1,927	2,207	2,559
Net income ¹	-863.8	-553.5	-83.04	811.5	1,535	1,801	2,043	2,368
Net Debt ¹	-2,135	-2,823	-3,004	-2,622	-3,567	-5,258	-7,024	-9,068
Reference price ²	32.18	19.11	9.26	23.63	58.28	38.18	38.18	38.18
Nbr of stocks (in thousands)	471,993	471,993	472,016	482,612	484,209	477,801	-	-
Announcement Date	30/03/22	30/03/23	28/03/24	28/03/25	27/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETEASE, INC.	14.32x	3.21x	8.34x	2.47%	83.73B
NEXON CO., LTD.	17.45x	2.27x	8.04x	2.47%	12.08B
KRAFTON, INC.	12.78x	1.6x	4.73x	0.93%	7.51B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.88x	2.38x	10.96x	5.86%	6.45B
SQUARE ENIX HOLDINGS CO., LTD.	27.18x	2.39x	11.95x	1.68%	6.33B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.18x	3.45x	8.64x	5.35%	4.07B
KOEI TECMO HOLDINGS CO., LTD.	14.81x	5x	11.85x	3.4%	3.43B
NC CORPORATION	11.37x	1.21x	5.57x	0.52%	3.42B
PERFECT WORLD CO., LTD.	14.63x	2.28x	10.89x	5.91%	3.38B
Average	15.62x	2.64x	9.00x	3.18%	14.49B
Weighted average by Cap.	15.07x	2.93x	8.51x	2.66%