Valuation Kingnet Network Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 30/09/2026			5-day change	1st Jan Change
16.01 ^CNY	+0.88%		-2.26%	-26.79%

14/09	Kingnet Network to Indirectly Acquire 40.25% Stake in Wemade	MT
27/08	Kingnet Network's Attributable Profit Jumps 50% in H1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,261	13,826	23,798	28,943	46,724	33,957	-	-
Change	-	12.76%	72.12%	21.62%	61.44%	-27.32%	-	-
Enterprise Value (EV) ¹	12,261	13,826	21,004	25,701	42,618	27,994	24,458	21,563
Change	-	12.76%	51.91%	22.36%	65.83%	-34.32%	-12.63%	-11.84%
P/E	21.6x	13.4x	16.2x	17.7x	24.6x	12.6x	11.2x	10.1x
PBR	3.68x	3.16x	4.59x	4.47x	4.72x	2.75x	2.29x	1.9x
PEG	-	0.2x	0.4x	1.5x	1.6x	0.3x	0.9x	1x
Capitalization / Revenue	5.16x	3.71x	5.54x	5.65x	8.77x	3.78x	3.63x	3.44x
EV / Revenue	5.16x	3.71x	4.89x	5.02x	8x	3.11x	2.62x	2.19x
EV / EBITDA	14.3x	9.9x	12.4x	14.7x	20.3x	9.16x	7.17x	5.88x
EV / EBIT	13.5x	10.3x	12.4x	15.3x	21.5x	9.46x	7.23x	5.91x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.1	0.1	0.1	0.2408	0.2467	0.3283
Rate of return	-	-	0.9%	0.73%	0.46%	1.5%	1.54%	2.05%
EPS ²	0.27	0.49	0.69	0.77	0.89	1.276	1.434	1.582
Distribution rate	-	-	14.5%	13%	11.2%	18.9%	17.2%	20.8%
Net sales ¹	2,375	3,726	4,295	5,118	5,325	8,987	9,346	9,861
EBITDA ¹	857.6	1,397	1,692	1,748	2,097	3,056	3,411	3,666
EBIT ¹	906.2	1,341	1,698	1,675	1,981	2,960	3,383	3,647
Net income ¹	576.7	1,025	1,462	1,628	1,904	2,733	3,064	3,381
Net Debt ¹	-	-	-2,795	-3,242	-4,106	-5,963	-9,499	-12,394
Reference price ²	5.82	6.56	11.17	13.61	21.87	16.01	16.01	16.01
Nbr of stocks (in thousands)	21,06,755	21,07,680	21,30,570	21,26,586	21,36,443	21,20,993	-	-
Announcement Date	28/04/22	26/04/23	29/04/24	25/04/25	28/04/26	-	-	-

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.($)
KINGNET NETWORK CO., LTD.	12.44x	3.08x	9.06x	1.52%	501.59Cr
MICROSOFT CORPORATION	25.84x	9.55x	15.6x	0.78%	3,77900Cr
PALANTIR TECHNOLOGIES INC.	122.39x	53.41x	86.68x	-.--%	45TCr
ORACLE CORPORATION	20.74x	5.91x	10.35x	1.45%	42TCr
PALO ALTO NETWORKS, INC.	246.44x	21.98x	64.36x	-.--%	32TCr
CROWDSTRIKE HOLDINGS, INC.	2627.4x	44.03x	141.84x	-.--%	27TCr
SAP SE	26.23x	5.26x	16.59x	1.45%	24TCr
SERVICENOW, INC.	84.11x	8.16x	21.85x	-.--%	13TCr
FORTINET, INC.	56.9x	15.32x	40.35x	-.--%	13TCr
APPLOVIN CORPORATION	19.51x	12.46x	14.84x	-.--%	10TCr
Average	324.20x	17.92x	42.15x	0.52%	58.47TCr
Weighted average by Cap.	166.76x	14.89x	29.87x	0.67%