Valuation XD Inc. OTC Markets

Stocks

Market Closed - OTC Markets 20:45:38 18/09/2024 +03			5-day change	1st Jan Change
2.300 ^USD	-9.09%		-14.81%	-14.81%

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	16,813	-	-
Change	-	-40.63%	-51.54%	160.99%	147.4%	-40.42%	-	-
Enterprise Value (EV) ¹	13,054	6,195	1,367	8,784	24,651	11,555	9,788	7,745
Change	-	-52.54%	-77.94%	542.71%	180.64%	-53.13%	-15.29%	-20.88%
P/E	-17.3x	-16.3x	-51.4x	14x	19x	9.61x	8.37x	7.4x
PBR	6.49x	4.78x	2.56x	4.46x	7.64x	3.4x	2.48x	2x
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	2.56x	2.31x	2.08x
EV / Revenue	4.83x	1.81x	0.4x	1.75x	4.28x	1.76x	1.35x	0.96x
EV / EBITDA	-17x	-17.5x	8.63x	8.31x	13.8x	5.44x	3.97x	2.76x
EV / EBIT	-13.7x	-10.9x	-262x	9.6x	14.7x	6x	4.43x	3.03x
EV / FCF	-23x	-17x	5.88x	6.99x	17.7x	5.09x	4.76x	3x
FCF Yield	-4.34%	-5.89%	17%	14.3%	5.65%	19.6%	21%	33.3%
Dividend per Share ²	-	-	-	0.3735	-	0.3384	0.329	-
Rate of return	-	-	-	1.58%	-	0.95%	0.92%	-
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	35.64	35.64	35.64
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

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.($)
NETEASE, INC.	15.03x	3.15x	7.8x	2.46%	82.48B
NEXON CO., LTD.	20.58x	3.7x	13.11x	15.08%	15.27B
KRAFTON, INC.	10.87x	1.42x	4.17x	1.02%	7.02B
SQUARE ENIX HOLDINGS CO., LTD.	25.82x	2.46x	11.58x	1.73%	6.62B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.04x	2.23x	10.25x	6.24%	6.08B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.22x	3.31x	8.9x	5.21%	4.1B
KOEI TECMO HOLDINGS CO., LTD.	15.28x	5.2x	12.32x	3.29%	3.51B
PERFECT WORLD CO., LTD.	19.63x	2.39x	11.83x	2.77%	3.23B
NC CORPORATION	10.12x	1.04x	4.67x	1.28%	3.14B
Average	16.07x	2.77x	9.40x	4.34%	14.61B
Weighted average by Cap.	15.88x	3.03x	8.70x	4.07%