Valuation Kingnet Network Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 22/10/2026			5-day change	1st Jan Change
14.59 ^CNY	-2.80%		-7.95%	-33.29%

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	30,945	-	-
Change	-	12.76%	72.12%	21.62%	61.44%	-33.77%	-	-
Enterprise Value (EV) ¹	12,261	13,826	21,004	25,701	42,618	24,982	21,446	18,552
Change	-	12.76%	51.91%	22.36%	65.83%	-41.38%	-14.15%	-13.5%
P/E	21.6x	13.4x	16.2x	17.7x	24.6x	11.4x	10.2x	9.22x
PBR	3.68x	3.16x	4.59x	4.47x	4.72x	2.51x	2.08x	1.73x
PEG	-	0.2x	0.4x	1.5x	1.6x	0.3x	0.8x	0.9x
Capitalization / Revenue	5.16x	3.71x	5.54x	5.65x	8.77x	3.44x	3.31x	3.14x
EV / Revenue	5.16x	3.71x	4.89x	5.02x	8x	2.78x	2.29x	1.88x
EV / EBITDA	14.3x	9.9x	12.4x	14.7x	20.3x	8.18x	6.29x	5.06x
EV / EBIT	13.5x	10.3x	12.4x	15.3x	21.5x	8.44x	6.34x	5.09x
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%	1.65%	1.69%	2.25%
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	14.59	14.59	14.59
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.	11.77x	2.88x	8.47x	1.6%	476.8Cr
MICROSOFT CORPORATION	27.04x	9.98x	16.28x	0.73%	3,95700Cr
PALANTIR TECHNOLOGIES INC.	130.04x	57.57x	93.75x	-.--%	48TCr
ORACLE CORPORATION	19.44x	5.62x	9.79x	1.55%	39TCr
PALO ALTO NETWORKS, INC.	220.32x	19.61x	57.41x	-.--%	28TCr
SAP SE	29.69x	5.93x	18.66x	1.29%	27TCr
CROWDSTRIKE HOLDINGS, INC.	2393.4x	40.02x	130.9x	-.--%	25TCr
SERVICENOW, INC.	97.12x	9.64x	25.8x	-.--%	16TCr
FORTINET, INC.	56.41x	15.15x	39.92x	-.--%	13TCr
ADOBE INC.	13.98x	3.72x	7.77x	-.--%	9.93TCr
Average	299.92x	17.01x	40.88x	0.52%	60.24TCr
Weighted average by Cap.	142.79x	15.01x	29.42x	0.64%