Valuation XD Inc.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 11:08:12 03/08/2026 +03			5-day change	1st Jan Change
47.36 ^HKD	-0.38%		+5.34%	-26.97%

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	19,567	-	-
Change	-	-40.63%	-51.54%	160.99%	147.4%	-30.66%	-	-
Enterprise Value (EV) ¹	13,054	6,195	1,367	8,784	24,651	14,113	12,181	9,963
Change	-	-52.54%	-77.94%	542.71%	180.64%	-42.75%	-13.69%	-18.2%
P/E	-17.3x	-16.3x	-51.4x	14x	19x	10.9x	9.45x	8.34x
PBR	6.49x	4.78x	2.56x	4.46x	7.64x	3.91x	2.86x	2.3x
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	2.97x	2.68x	2.4x
EV / Revenue	4.83x	1.81x	0.4x	1.75x	4.28x	2.14x	1.67x	1.22x
EV / EBITDA	-17x	-17.5x	8.63x	8.31x	13.8x	6.55x	4.86x	3.5x
EV / EBIT	-13.7x	-10.9x	-262x	9.6x	14.7x	7.27x	5.47x	3.85x
EV / FCF	-23x	-17x	5.88x	6.99x	17.7x	6.22x	5.92x	3.86x
FCF Yield	-4.34%	-5.89%	17%	14.3%	5.65%	16.1%	16.9%	25.9%
Dividend per Share ²	-	-	-	0.3735	-	0.3384	0.329	-
Rate of return	-	-	-	1.58%	-	0.83%	0.8%	-
EPS ²	-1.86	-1.17	-0.18	1.69	3.07	3.771	4.332	4.911
Distribution rate	-	-	-	22.1%	-	8.97%	7.59%	-
Net sales ¹	2,703	3,431	3,389	5,012	5,764	6,589	7,309	8,141
EBITDA ¹	-768.2	-353	158.4	1,056	1,788	2,156	2,504	2,849
EBIT ¹	-955.5	-567.9	-5.222	914.8	1,680	1,941	2,225	2,588
Net income ¹	-863.8	-553.5	-83.04	811.5	1,535	1,824	2,072	2,411
Net Debt ¹	-2,135	-2,823	-3,004	-2,622	-3,567	-5,453	-7,386	-9,603
Reference price ²	32.18	19.11	9.26	23.63	58.28	40.95	40.95	40.95
Nbr of stocks (in thousands)	471,993	471,993	472,016	482,612	484,209	477,801	-	-
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

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.($)
XD INC.	10.86x	2.14x	6.55x	0.83%	2.9B
NETEASE, INC.	14.52x	3.28x	8.5x	2.45%	84.83B
NEXON CO., LTD.	17.81x	2.38x	8.43x	2.4%	12.31B
KRAFTON, INC.	12.86x	1.61x	4.77x	0.93%	7.41B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.95x	2.39x	11.03x	5.83%	6.48B
SQUARE ENIX HOLDINGS CO., LTD.	27.13x	2.38x	11.92x	1.68%	6.26B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.55x	3.53x	8.81x	5.24%	4.14B
KOEI TECMO HOLDINGS CO., LTD.	14.71x	4.96x	11.76x	3.42%	3.37B
PERFECT WORLD CO., LTD.	13.67x	2.08x	9.71x	6.41%	3.22B
NC CORPORATION	10.73x	1.11x	5.09x	0.55%	3.16B
Average	15.08x	2.59x	8.66x	2.97%	13.41B
Weighted average by Cap.	15.11x	2.96x	8.57x	2.61%