Valuation Kingnet Network Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 18/06/2026			5-day change	1st Jan Change
14.50 ^CNY	-0.55%		-1.56%	-33.70%

26/05	Kingnet Network Co., Ltd. Approves Cash Dividend (Tax Included) (A Shares) for 2025, Payable on 09 June 2026	CI
26/05	Kingnet Network Co., Ltd. Announces Changes to Its Board	CI

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	30,754	-	-
Change	-	12.76%	72.12%	21.62%	61.44%	-34.18%	-	-
Enterprise Value (EV) ¹	12,261	13,826	21,004	25,701	42,618	24,883	21,302	18,621
Change	-	12.76%	51.91%	22.36%	65.83%	-41.62%	-14.39%	-12.58%
P/E	21.6x	13.4x	16.2x	17.7x	24.6x	11.5x	10.2x	9.39x
PBR	3.68x	3.16x	4.59x	4.47x	4.72x	2.55x	2.08x	1.73x
PEG	-	0.2x	0.4x	1.5x	1.6x	0.3x	0.8x	1.07x
Capitalization / Revenue	5.16x	3.71x	5.54x	5.65x	8.77x	4.04x	3.71x	3.46x
EV / Revenue	5.16x	3.71x	4.89x	5.02x	8x	3.27x	2.57x	2.1x
EV / EBITDA	14.3x	9.9x	12.4x	14.7x	20.3x	8.47x	6.32x	5.09x
EV / EBIT	13.5x	10.3x	12.4x	15.3x	21.5x	8.9x	6.41x	5.12x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.1	0.1	0.1	0.2405	0.2532	0.3376
Rate of return	-	-	0.9%	0.73%	0.46%	1.66%	1.75%	2.33%
EPS ²	0.27	0.49	0.69	0.77	0.89	1.259	1.419	1.544
Distribution rate	-	-	14.5%	13%	11.2%	19.1%	17.8%	21.9%
Net sales ¹	2,375	3,726	4,295	5,118	5,325	7,616	8,282	8,878
EBITDA ¹	857.6	1,397	1,692	1,748	2,097	2,938	3,372	3,655
EBIT ¹	906.2	1,341	1,698	1,675	1,981	2,796	3,321	3,636
Net income ¹	576.7	1,025	1,462	1,628	1,904	2,692	3,060	3,361
Net Debt ¹	-	-	-2,795	-3,242	-4,106	-5,872	-9,453	-12,134
Reference price ²	5.82	6.56	11.17	13.61	21.87	14.50	14.50	14.50
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.	11.51x	3.27x	8.47x	1.66%	454.36Cr
MICROSOFT CORPORATION	21.88x	8.41x	13.98x	0.97%	2,81800Cr
PALANTIR TECHNOLOGIES INC.	95.24x	38.43x	64.23x	-.--%	31TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	139.58x	41.52x	140.49x	0.13%	14TCr
CADENCE DESIGN SYSTEMS, INC.	86.09x	17.3x	37.59x	-.--%	11TCr
SYNOPSYS, INC.	168.33x	9.78x	24.17x	-.--%	8.72TCr
DATADOG, INC.	409.3x	17.2x	69.27x	-.--%	7.94TCr
SEA LIMITED	30.04x	1.55x	12.1x	-.--%	5.59TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.52x	5.1x	25.96x	-.--%	4.44TCr
ROBLOX CORPORATION	-33.85x	4.54x	21.75x	-.--%	3.69TCr
Average	106.46x	14.71x	41.80x	0.28%	36.81TCr
Weighted average by Cap.	47.11x	12.47x	25.29x	0.75%