|
Market Closed -
Hong Kong S.E.
11:08:13 01/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 41.36 HKD | -3.50% |
|
-0.43% | -36.22% |
| 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 | 17,344 | - | - |
| Change | - | -40.63% | -51.54% | 160.99% | 147.4% | -38.53% | - | - |
| Enterprise Value (EV) 1 | 13,054 | 6,195 | 1,367 | 8,784 | 24,651 | 12,086 | 10,320 | 8,276 |
| Change | - | -52.54% | -77.94% | 542.71% | 180.64% | -50.97% | -14.62% | -19.8% |
| P/E | -17.3x | -16.3x | -51.4x | 14x | 19x | 11.8x | 9.58x | 8.49x |
| PBR | 6.49x | 4.78x | 2.56x | 4.46x | 7.64x | 3.7x | 2.74x | 2.23x |
| PEG | - | 0.4x | 0.6x | -0x | 0.2x | 7.33x | 0.4x | 0.7x |
| Capitalization / Revenue | 5.62x | 2.63x | 1.29x | 2.28x | 4.9x | 2.64x | 2.38x | 2.17x |
| EV / Revenue | 4.83x | 1.81x | 0.4x | 1.75x | 4.28x | 1.84x | 1.42x | 1.03x |
| EV / EBITDA | -17x | -17.5x | 8.63x | 8.31x | 13.8x | 6.23x | 4.45x | 3.14x |
| EV / EBIT | -13.7x | -10.9x | -262x | 9.6x | 14.7x | 7.01x | 4.89x | 3.39x |
| EV / FCF | -23x | -17x | 5.88x | 6.99x | 17.7x | 7.37x | 5.55x | 3.68x |
| FCF Yield | -4.34% | -5.89% | 17% | 14.3% | 5.65% | 13.6% | 18% | 27.2% |
| Dividend per Share 2 | - | - | - | 0.3735 | - | 0.3892 | 0.4135 | - |
| Rate of return | - | - | - | 1.58% | - | 1.06% | 1.12% | - |
| EPS 2 | -1.86 | -1.17 | -0.18 | 1.69 | 3.07 | 3.119 | 3.837 | 4.333 |
| Distribution rate | - | - | - | 22.1% | - | 12.5% | 10.8% | - |
| Net sales 1 | 2,703 | 3,431 | 3,389 | 5,012 | 5,764 | 6,562 | 7,274 | 8,005 |
| EBITDA 1 | -768.2 | -353 | 158.4 | 1,056 | 1,788 | 1,940 | 2,319 | 2,639 |
| EBIT 1 | -955.5 | -567.9 | -5.222 | 914.8 | 1,680 | 1,725 | 2,110 | 2,443 |
| Net income 1 | -863.8 | -553.5 | -83.04 | 811.5 | 1,535 | 1,641 | 1,888 | 2,171 |
| 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 | 36.76 | 36.76 | 36.76 |
| Nbr of stocks (in thousands) | 471,993 | 471,993 | 472,016 | 482,612 | 484,209 | 471,770 | - | - |
| Announcement Date | 3/30/22 A | 3/30/23 A | 3/28/24 A | 3/28/25 A | 3/27/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.79x | 1.84x | 6.23x | 1.06% | 2.58B | |
| 13.82x | 2.93x | 7.26x | 2.47% | 78.57B | |
| 21.23x | 3.82x | 13.52x | 14.72% | 15.56B | |
| 11.12x | 1.45x | 4.25x | 0.99% | 7.2B | |
| 26.21x | 2.5x | 11.78x | 1.71% | 6.67B | |
| 13.62x | 2.48x | 10.81x | 4.28% | 6.04B | |
| 14.07x | 3.41x | 8.91x | 5.31% | 4.09B | |
| 15.6x | 5.33x | 12.63x | 3.22% | 3.57B | |
| 15.73x | 2.23x | 11.61x | 4.84% | 3.25B | |
| 10.12x | 1.04x | 4.67x | 1.31% | 3.18B | |
| Average | 15.33x | 2.70x | 9.17x | 3.99% | 13.07B | |
| Weighted average by Cap. | 15.15x | 2.91x | 8.46x | 4.01% |
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
