Valuation Kingnet Network Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
14.73 ^CNY	+3.88%		-3.22%	-32.65%

05-26	Kingnet Network Co., Ltd. Approves Cash Dividend (Tax Included) (A Shares) for 2025, Payable on 09 June 2026	CI
05-26	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	31,242	-	-
Change	-	12.76%	72.12%	21.62%	61.44%	-33.13%	-	-
Enterprise Value (EV) ¹	12,261	13,826	21,004	25,701	42,618	25,370	21,789	19,109
Change	-	12.76%	51.91%	22.36%	65.83%	-40.47%	-14.11%	-12.3%
P/E Ratio	21.6x	13.4x	16.2x	17.7x	24.6x	11.7x	10.4x	9.54x
PBR	3.68x	3.16x	4.59x	4.47x	4.72x	2.59x	2.11x	1.76x
PEG	-	0.2x	0.4x	1.5x	1.6x	0.3x	0.8x	1.09x
Capitalization / Revenue	5.16x	3.71x	5.54x	5.65x	8.77x	4.1x	3.77x	3.52x
EV / Revenue	5.16x	3.71x	4.89x	5.02x	8x	3.33x	2.63x	2.15x
EV / EBITDA	14.3x	9.9x	12.4x	14.7x	20.3x	8.63x	6.46x	5.23x
EV / EBIT	13.5x	10.3x	12.4x	15.3x	21.5x	9.07x	6.56x	5.25x
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%	1.63%	1.72%	2.29%
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	14.73	14.73	14.73
Nbr of stocks (in thousands)	2,106,755	2,107,680	2,130,570	2,126,586	2,136,443	2,120,993	-	-
Announcement Date	28/4/22	26/4/23	29/4/24	25/4/25	28/4/26	-	-	-

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.	11.7x	3.33x	8.63x	1.63%	4.62B
MICROSOFT CORPORATION	22.53x	8.66x	14.4x	0.94%	2,903B
PALANTIR TECHNOLOGIES INC.	94.47x	38.27x	63.99x	-.--%	307B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	114.81x	34.11x	115.41x	0.16%	115B
CADENCE DESIGN SYSTEMS, INC.	85.68x	17.2x	37.52x	-.--%	106B
SYNOPSYS, INC.	168.24x	9.75x	24.89x	-.--%	86.91B
DATADOG, INC.	412.49x	17.77x	71.55x	-.--%	81.84B
SEA LIMITED	27.3x	1.39x	10.77x	-.--%	50.8B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.79x	4.5x	22.93x	-.--%	39.31B
ROBLOX CORPORATION	-28.45x	3.75x	17.99x	-.--%	31.01B
Average	103.16x	13.87x	38.81x	0.27%	372.52B
Weighted average by Cap.	45.76x	12.16x	23.83x	0.74%