Valuation Kingnet Network Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-10-21			5-day change	1st Jan Change
15.01 ^CNY	-2.09%		-5.30%	-31.37%

Sep. 14	Kingnet Network to Indirectly Acquire 40.25% Stake in Wemade	MT
Aug. 27	Kingnet Network's Attributable Profit Jumps 50% in H1	MT

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	31,836	-	-
Change	-	12.76%	72.12%	21.62%	61.44%	-31.86%	-	-
Enterprise Value (EV) ¹	12,261	13,826	21,004	25,701	42,618	25,873	22,337	19,442
Change	-	12.76%	51.91%	22.36%	65.83%	-39.29%	-13.67%	-12.96%
P/E	21.6x	13.4x	16.2x	17.7x	24.6x	11.8x	10.5x	9.49x
PBR	3.68x	3.16x	4.59x	4.47x	4.72x	2.58x	2.14x	1.78x
PEG	-	0.2x	0.4x	1.5x	1.6x	0.3x	0.8x	0.9x
Capitalization / Revenue	5.16x	3.71x	5.54x	5.65x	8.77x	3.54x	3.41x	3.23x
EV / Revenue	5.16x	3.71x	4.89x	5.02x	8x	2.88x	2.39x	1.97x
EV / EBITDA	14.3x	9.9x	12.4x	14.7x	20.3x	8.47x	6.55x	5.3x
EV / EBIT	13.5x	10.3x	12.4x	15.3x	21.5x	8.74x	6.6x	5.33x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.1	0.1	0.1	0.2408	0.2467	0.3283
Rate of return	-	-	0.9%	0.73%	0.46%	1.6%	1.64%	2.19%
EPS ²	0.27	0.49	0.69	0.77	0.89	1.276	1.434	1.582
Distribution rate	-	-	14.5%	13%	11.2%	18.9%	17.2%	20.8%
Net sales ¹	2,375	3,726	4,295	5,118	5,325	8,987	9,346	9,861
EBITDA ¹	857.6	1,397	1,692	1,748	2,097	3,056	3,411	3,666
EBIT ¹	906.2	1,341	1,698	1,675	1,981	2,960	3,383	3,647
Net income ¹	576.7	1,025	1,462	1,628	1,904	2,733	3,064	3,381
Net Debt ¹	-	-	-2,795	-3,242	-4,106	-5,963	-9,499	-12,394
Reference price ²	5.82	6.56	11.17	13.61	21.87	15.01	15.01	15.01
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	4/28/22	4/26/23	4/29/24	4/25/25	4/28/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KINGNET NETWORK CO., LTD.	12.02x	2.95x	8.69x	1.57%	4.87B
MICROSOFT CORPORATION	26.98x	9.96x	16.27x	0.73%	3,949B
PALANTIR TECHNOLOGIES INC.	124.16x	54.9x	89.41x	-.--%	463B
ORACLE CORPORATION	19.74x	5.69x	9.91x	1.52%	398B
PALO ALTO NETWORKS, INC.	215.9x	19.21x	56.23x	-.--%	278B
SAP SE	28.68x	5.72x	18.02x	1.33%	261B
CROWDSTRIKE HOLDINGS, INC.	2273.7x	37.97x	124.22x	-.--%	233B
SERVICENOW, INC.	94.85x	9.41x	25.19x	-.--%	155B
FORTINET, INC.	55.4x	14.87x	39.18x	-.--%	125B
ADOBE INC.	14.07x	3.74x	7.83x	-.--%	99.92B
Average	286.55x	16.44x	39.49x	0.52%	596.76B
Weighted average by Cap.	132.89x	14.48x	28.24x	0.64%