Valuation NetDragon Websoft Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 11:08:29 15/09/2026 +03			5-day change	1st Jan Change
7.840 ^HKD	+4.88%		-5.66%	-24.98%

08-27	NetDragon Websoft Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-27	Netdragon Websoft Holdings Limited Announces Interim Dividend for Six Months Ended 30 June 2026, Payment Date Is 30 October 2026	CI

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	3,518	-	-
Change	-	-1.26%	-25.34%	-14.54%	-3.2%	-28.76%	-	-
Enterprise Value (EV)	5,868	6,367	5,376	4,628	4,939	3,518	3,518	3,518
Change	-	8.5%	-15.56%	-13.91%	6.71%	-28.76%	0%	0%
P/E	7.79x	9.62x	10.9x	16.4x	32.9x	12.5x	6.13x	5.28x
PBR	1.13x	-	1.01x	0.88x	0.91x	0.68x	0.63x	0.58x
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	0.82x	0.78x	0.74x
EV / Revenue	0x	0x	0x	0x	0x	0.82x	0.78x	0.74x
EV / EBITDA	0x	0x	0x	0x	0x	4.09x	2.61x	2.24x
EV / EBIT	0x	0x	0x	0x	0x	7.44x	4.27x	3.75x
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	6.711	6.711	6.711
Nbr of stocks (in thousands)	542,566	539,344	531,263	531,263	525,929	524,205	-	-
Announcement Date	3/29/22 A	3/27/23 A	3/27/24 A	3/26/25 A	3/26/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETDRAGON WEBSOFT HOLDINGS LIMITED	11.96x	-	-	-	500M
NETEASE, INC.	13.06x	2.68x	6.66x	2.62%	74.32B
NEXON CO., LTD.	21.01x	3.77x	13.34x	14.88%	15.92B
SQUARE ENIX HOLDINGS CO., LTD.	26.04x	2.5x	11.88x	1.72%	6.97B
KRAFTON, INC.	10.38x	1.39x	4.06x	1.06%	6.84B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.34x	2.3x	10.99x	5.4%	5.72B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.58x	3.27x	8.54x	5.5%	3.95B
KOEI TECMO HOLDINGS CO., LTD.	15.45x	5.27x	12.48x	3.25%	3.65B
NC CORPORATION	9.32x	0.93x	4.21x	1.43%	2.99B
PERFECT WORLD CO., LTD.	17.05x	2.04x	9.97x	4.91%	2.98B
Average	15.12x	2.68x	9.13x	4.53%	12.38B
Weighted average by Cap.	14.76x	2.76x	8.13x	4.33%