|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,583.00 JPY | +1.60% |
|
-1.31% | +3.94% |
| 11-13 | Xunlei Q3 Non-GAAP Earnings, Revenue Rise | MT |
| 11-13 | Earnings Flash (XNET) Xunlei Posts Q3 Adjusted EPS $0.09 per ADS | MT |
Company Valuation: XNET Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 8,881 | 8,162 | 8,336 | 10,327 | 5,714 | 6,513 |
| Change | - | -8.09% | 2.13% | 23.89% | -44.67% | 13.97% |
| Enterprise Value (EV) | 7,387 | 6,097 | 6,078 | 7,189 | 6,458 | 6,513 |
| Change | - | -17.46% | -0.32% | 18.28% | -10.17% | 0.84% |
| P/E | 15.4x | 11.4x | 12x | 13.9x | 10.6x | 11.5x |
| PBR | 1.25x | 1.08x | 1.04x | 1.21x | 1.96x | 1.91x |
| PEG | - | 0.5x | -3.54x | 2.03x | 0.2x | 12.87x |
| Capitalization / Revenue | 1.76x | 1.51x | 1.56x | 1.86x | 1.08x | 1.1x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.16x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.86x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 28 | 28 | 30 | 30 | 45 | 47.5 |
| Rate of return | 2.6% | 2.83% | 2.97% | 2.4% | 3.29% | 3.19% |
| EPS 2 | 69.81 | 86.95 | 84 | 89.74 | 128.7 | 129.9 |
| Distribution rate | 40.1% | 32.2% | 35.7% | 33.4% | 35% | 36.6% |
| Net sales 1 | 5,039 | 5,419 | 5,357 | 5,547 | 5,300 | 5,658 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 694 | 968 | 950 | 1,066 | 860 | 1,021 |
| Net income 1 | 576 | 718 | 694 | 741 | 581 | 542 |
| Net Debt | -1,494 | -2,065 | -2,258 | -3,138 | 744 | - |
| Reference price 2 | 1,075.00 | 988.00 | 1,009.00 | 1,250.00 | 1,367.00 | 1,558.00 |
| Nbr of stocks (in thousands) | 8,262 | 8,262 | 8,262 | 8,262 | 4,180 | 4,180 |
| Announcement Date | 30/4/21 | 28/4/22 | 28/4/23 | 30/4/24 | 30/4/25 | 30/4/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.34x | - | - | 2.89% | 40.46M | |
| 24.22x | 3.98x | 13.91x | 2.71% | 234B | |
| 9.48x | 0.98x | 5.18x | 5.09% | 78.57B | |
| 14.13x | 2.59x | 9.53x | 5.87% | 84.58B | |
| -81.36x | 12.81x | 74.17x | -.--% | 80.51B | |
| 18.46x | 4.87x | 12.04x | 3.08% | 54.76B | |
| 14.64x | 2.15x | 9x | 5.29% | 48.42B | |
| 13.26x | 1.52x | 10.42x | 1.22% | 36.03B | |
| 15.83x | 2.01x | 9.48x | 5.46% | 33.35B | |
| 21.3x | 1.44x | 10.28x | 0.82% | 32.73B | |
| Average | 6.03x | 3.59x | 17.11x | 3.24% | 68.31B | |
| Weighted average by Cap. | 6.56x | 4.10x | 18.39x | 3.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4762 Stock
- Valuation XNET Corporation
Select your edition
All financial news and data tailored to specific country editions
