Valuation Kunlun Tech Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2025-07-09			5-day change	1st Jan Change
33.70 ^CNY	+2.03%		+1.63%	-12.42%

Apr. 28	Kunlun Tech Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI
Apr. 25	Kunlun Tech Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,945	27,171	17,036	45,441	47,388	42,306	-	-
Change	-	18.42%	-37.3%	166.73%	4.28%	-10.73%	-	-
Enterprise Value (EV) ¹	22,205	27,171	16,715	44,943	46,561	39,477	39,325	39,249
Change	-	22.36%	-38.48%	168.88%	3.6%	-15.22%	-0.38%	-0.19%
P/E ratio	4.87x	15.4x	14.9x	36.7x	-29.6x	-72.7x	-4,026x	145x
PBR	2.48x	2.68x	1.35x	2.99x	3.32x	3.06x	3.05x	2.98x
PEG	-	-0.2x	-0.4x	7.12x	0x	1.1x	41x	-0x
Capitalization / Revenue	8.29x	5.6x	3.6x	9.24x	8.37x	6.52x	5.94x	5.53x
EV / Revenue	8.02x	5.6x	3.53x	9.14x	8.22x	6.08x	5.52x	5.13x
EV / EBITDA	4.39x	16.2x	11.3x	22.2x	-27.7x	-85.9x	403x	98.5x
EV / EBIT	4.6x	14.5x	11.9x	23.3x	-25.6x	-80.4x	400x	150x
EV / FCF	-	-	-	92.1x	-	-745x	225x	150x
FCF Yield	-	-	-	1.09%	-	-0.13%	0.45%	0.66%
Dividend per Share ²	0.174	0.066	-	0.05	-	0.0133	0.0181	-
Rate of return	0.87%	0.29%	-	0.13%	-	0.04%	0.05%	-
EPS ²	4.1	1.5	0.97	1.02	-1.3	-0.4637	-0.00837	0.2323
Distribution rate	4.24%	4.4%	-	4.9%	-	-2.87%	-216%	-
Net sales ¹	2,769	4,850	4,736	4,915	5,662	6,492	7,128	7,645
EBITDA ¹	5,058	1,675	1,480	2,025	-1,683	-459.5	97.55	398.4
EBIT ¹	4,823	1,875	1,401	1,928	-1,816	-490.8	98.35	261.8
Net income ¹	4,775	1,766	1,153	1,258	-1,595	-571.1	-8.36	290.5
Net Debt ¹	-740.4	-	-321.2	-498.8	-826.5	-2,829	-2,980	-3,057
Reference price ²	19.95	23.15	14.41	37.40	38.48	33.70	33.70	33.70
Nbr of stocks (in thousands)	1,150,142	1,173,688	1,182,250	1,215,007	1,231,495	1,255,357	-	-
Announcement Date	2/26/21	2/28/22	2/28/23	4/23/24	4/26/25	-	-	-

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.($)
KUNLUN TECH CO., LTD.	-71.23x	5.95x	-84.08x	0.04%	5.78B
TENCENT HOLDINGS LIMITED	20.33x	5.55x	12.89x	0.97%	583B
NETFLIX, INC.	49.89x	12.36x	39.75x	-.--%	543B
UBER TECHNOLOGIES, INC.	34.11x	3.98x	23.32x	-.--%	204B
SPOTIFY TECHNOLOGY S.A.	71.72x	6.69x	49.51x	-.--%	148B
PROSUS N.V.	13.18x	17.88x	183.17x	0.31%	125B
DOORDASH, INC.	112.14x	7.38x	35.08x	-.--%	102B
AIRBNB, INC.	32.43x	6.23x	17.88x	-.--%	84.55B
NASPERS LIMITED	8.6x	5.06x	69.98x	0.41%	48.01B
COSTAR GROUP, INC.	512.66x	10.22x	83.56x	-.--%	34.94B
Average	78.38x	8.13x	43.11x	0.17%	187.82B
Weighted average by Cap.	48.06x	8.47x	39.94x	0.33%