Valuation Kingnet Network Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 29/07/2026			5-day change	1st Jan Change
16.69 ^CNY	+10.02%		-0.71%	-23.69%

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	35,399	-	-
Change	-	12.76%	72.12%	21.62%	61.44%	-24.24%	-	-
Enterprise Value (EV) ¹	12,261	13,826	21,004	25,701	42,618	29,528	25,947	23,266
Change	-	12.76%	51.91%	22.36%	65.83%	-30.72%	-12.13%	-10.33%
P/E	21.6x	13.4x	16.2x	17.7x	24.6x	13.3x	11.8x	10.8x
PBR	3.68x	3.16x	4.59x	4.47x	4.72x	2.94x	2.39x	1.99x
PEG	-	0.2x	0.4x	1.5x	1.6x	0.3x	0.9x	1.23x
Capitalization / Revenue	5.16x	3.71x	5.54x	5.65x	8.77x	4.65x	4.27x	3.99x
EV / Revenue	5.16x	3.71x	4.89x	5.02x	8x	3.88x	3.13x	2.62x
EV / EBITDA	14.3x	9.9x	12.4x	14.7x	20.3x	10x	7.7x	6.37x
EV / EBIT	13.5x	10.3x	12.4x	15.3x	21.5x	10.6x	7.81x	6.4x
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%	1.44%	1.52%	2.02%
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	16.69	16.69	16.69
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.	12.04x	3.45x	8.95x	1.59%	4.75B
MICROSOFT CORPORATION	22.67x	8.69x	14.39x	0.94%	2,922B
PALANTIR TECHNOLOGIES INC.	91.39x	36.87x	61.47x	-.--%	296B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	101.76x	32.44x	102.62x	0.17%	105B
CADENCE DESIGN SYSTEMS, INC.	71.95x	15.15x	32.03x	-.--%	95.08B
DATADOG, INC.	453.17x	19.46x	78.17x	-.--%	89.3B
SYNOPSYS, INC.	142.23x	8.37x	21.35x	-.--%	73.48B
SEA LIMITED	35.74x	1.88x	14.73x	-.--%	65.79B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.67x	5.29x	25.91x	-.--%	46.3B
ROBLOX CORPORATION	-33.24x	4.36x	20.9x	-.--%	35.44B
Average	101.84x	13.60x	38.05x	0.27%	373.31B
Weighted average by Cap.	45.15x	11.80x	22.92x	0.74%