|
End-of-day quote
Shenzhen S.E.
21/09/2026
|
5-day change | 1st Jan Change | ||
| 18.33 CNY | +3.33% |
|
+0.83% | -33.90% |
| 08-25 | XGD Inc. Proposes Interim Cash Dividend on A Shares for the First Half of 2026, Payable on September 03, 2026 | CI |
| 08-24 | XGD Inc. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: XGD Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,130 | 6,090 | 13,188 | 12,278 | 15,731 | 10,399 | - | - |
| Change | - | -14.59% | 116.57% | -6.9% | 28.12% | -33.9% | - | - |
| Enterprise Value (EV) | 7,130 | 6,090 | 13,188 | 12,278 | 15,731 | 10,399 | 10,399 | 10,399 |
| Change | - | -14.59% | 116.57% | -6.9% | 28.12% | -33.9% | 0% | 0% |
| P/E | 35.8x | - | 16.8x | 51.6x | 33.4x | 18.3x | 13.7x | 10.8x |
| PBR | 2.82x | 2x | 3.13x | 2.93x | - | - | - | - |
| PEG | - | - | - | -0.7x | 0.3x | 0.9x | 0.4x | 0.4x |
| Capitalization / Revenue | 1.97x | 1.39x | 3.47x | 3.9x | 4.95x | 2.96x | 2.64x | 2.31x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.96x | 2.64x | 2.31x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 17.2x | 12.8x | 10.1x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.67 | 0.2 | 0.3 | 0.7 | 0.94 | 1.19 |
| Rate of return | - | - | 2.77% | 0.92% | 1.08% | 3.82% | 5.13% | 6.49% |
| EPS 2 | 0.41 | - | 1.44 | 0.42 | 0.83 | 1 | 1.34 | 1.7 |
| Distribution rate | - | - | 46.5% | 47.6% | 36.1% | 70% | 70.1% | 70% |
| Net sales 1 | 3,612 | 4,370 | 3,801 | 3,148 | 3,180 | 3,512 | 3,946 | 4,507 |
| EBITDA | 259 | - | 827.7 | 603.1 | - | - | - | - |
| EBIT 1 | 224.2 | 311.5 | 773.9 | 513.8 | 487.4 | 605 | 812 | 1,030 |
| Net income 1 | 200.7 | 296.6 | 755 | 234.2 | 468.8 | 568 | 762 | 963 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 14.68 | 12.07 | 24.20 | 21.66 | 27.73 | 18.33 | 18.33 | 18.33 |
| Nbr of stocks (in thousands) | 485,671 | 504,532 | 544,977 | 566,869 | 567,299 | 567,305 | - | - |
| Announcement Date | 29/03/22 | 12/03/23 | 11/03/24 | 27/03/25 | 27/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.74x | - | - | 3.95% | 1.5B | |
| 29.4x | 14.98x | 21.29x | 0.73% | 676B | |
| 46.3x | 1.71x | 9.6x | -.--% | 46.11B | |
| 10.3x | 1.37x | 7.07x | 1.07% | 44.83B | |
| 19.95x | 6.1x | 11.63x | -.--% | 26.12B | |
| 9.99x | 2.6x | 6.26x | -.--% | 25.09B | |
| -20.08x | 3.26x | 6.97x | 1.21% | 22.51B | |
| 90.1x | 9.76x | 87.24x | -.--% | 12.34B | |
| 22.63x | 6.93x | 21.41x | -.--% | 12B | |
| 15.51x | 2.64x | 6.24x | 4.98% | 7.51B | |
| Average | 24.18x | 5.49x | 19.75x | 1.19% | 87.41B | |
| Weighted average by Cap. | 27.82x | 12.37x | 19.66x | 0.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 300130 Stock
- Valuation XGD Inc.
Select your edition
All financial news and data tailored to specific country editions
