|
End-of-day quote
Shenzhen S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 17.62 CNY | -2.60% |
|
-1.01% | -36.46% |
| 08-25 | XGD Inc. Proposes Interim Cash Dividend on A Shares for the First Half of 2026, Payable on September 03, 2026 | CI |
| 08-24 | XGD Inc. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: XGD Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,130 | 6,090 | 13,188 | 12,278 | 15,731 | 9,996 | - | - |
| Change | - | -14.59% | 116.57% | -6.9% | 28.12% | -36.46% | - | - |
| Enterprise Value (EV) | 7,130 | 6,090 | 13,188 | 12,278 | 15,731 | 9,996 | 9,996 | 9,996 |
| Change | - | -14.59% | 116.57% | -6.9% | 28.12% | -36.46% | 0% | 0% |
| P/E | 35.8x | - | 16.8x | 51.6x | 33.4x | 17.6x | 13.1x | 10.4x |
| PBR | 2.82x | 2x | 3.13x | 2.93x | - | - | - | - |
| PEG | - | - | - | -0.7x | 0.3x | 0.9x | 0.4x | 0.4x |
| Capitalization / Revenue | 1.97x | 1.39x | 3.47x | 3.9x | 4.95x | 2.85x | 2.53x | 2.22x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.85x | 2.53x | 2.22x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 16.5x | 12.3x | 9.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.67 | 0.2 | 0.3 | 0.7 | 0.94 | 1.19 |
| Rate of return | - | - | 2.77% | 0.92% | 1.08% | 3.97% | 5.33% | 6.75% |
| EPS 2 | 0.41 | - | 1.44 | 0.42 | 0.83 | 1 | 1.34 | 1.7 |
| Distribution rate | - | - | 46.5% | 47.6% | 36.1% | 70% | 70.1% | 70% |
| Net sales 1 | 3,612 | 4,370 | 3,801 | 3,148 | 3,180 | 3,512 | 3,946 | 4,507 |
| EBITDA | 259 | - | 827.7 | 603.1 | - | - | - | - |
| EBIT 1 | 224.2 | 311.5 | 773.9 | 513.8 | 487.4 | 605 | 812 | 1,030 |
| Net income 1 | 200.7 | 296.6 | 755 | 234.2 | 468.8 | 568 | 762 | 963 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 14.68 | 12.07 | 24.20 | 21.66 | 27.73 | 17.62 | 17.62 | 17.62 |
| Nbr of stocks (in thousands) | 485,671 | 504,532 | 544,977 | 566,869 | 567,299 | 567,305 | - | - |
| Announcement Date | 29/03/22 | 12/03/23 | 11/03/24 | 27/03/25 | 27/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.62x | - | - | 3.97% | 1.5B | |
| 33.07x | 16.83x | 23.92x | 0.65% | 761B | |
| 40.64x | 7.26x | 25.77x | 0.89% | 87.42B | |
| 23.23x | 4.61x | 9.93x | 0.71% | 68.79B | |
| 11.35x | 1.49x | 7.67x | 0.97% | 48.93B | |
| 46.9x | 1.77x | 9.92x | -.--% | 47.77B | |
| -75.32x | 17.13x | 41.54x | -.--% | 43.63B | |
| 20.13x | 3.42x | 8.15x | 1.57% | 32.32B | |
| 20.81x | 6.31x | 12.1x | -.--% | 27.25B | |
| 10.68x | 2.63x | 6.34x | -.--% | 25.64B | |
| Average | 14.91x | 6.83x | 16.15x | 0.88% | 114.38B | |
| Weighted average by Cap. | 27.39x | 13.14x | 21.49x | 0.64% |
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
- 300130 Stock
- Valuation XGD Inc.
Select your edition
All financial news and data tailored to specific country editions
