XD Inc
HKEX:2400

Watchlist Manager
XD Inc Logo
XD Inc
HKEX:2400
Watchlist
Price: 67.3 HKD 1.36% Market Closed
Market Cap: 33.3B HKD

Relative Value

The Relative Value of one XD Inc stock under the Base Case scenario is hidden HKD. Compared to the current market price of 67.3 HKD, XD Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

XD Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
19
Median 3Y
2.7
Median 5Y
2.4
Industry
1.5
Forward
4.6
vs History
15
vs Industry
0
Median 3Y
-7
Median 5Y
-16.6
Industry
17.1
Forward
18.2
vs History
20
vs Industry
11
Median 3Y
12.9
Median 5Y
-21.2
Industry
11.1
vs History
6
vs Industry
Median 3Y
-19.7
Median 5Y
-21.4
Industry
15.6
vs History
12
vs Industry
5
Median 3Y
5.1
Median 5Y
5.9
Industry
1.8
vs History
7
vs Industry
21
Median 3Y
2.2
Median 5Y
1.8
Industry
1.6
Forward
4.1
vs History
12
vs Industry
26
Median 3Y
3.4
Median 5Y
3.4
Industry
3.6
vs History
22
vs Industry
4
Median 3Y
12.1
Median 5Y
-7.7
Industry
8.9
Forward
14.2
vs History
25
vs Industry
4
Median 3Y
13.6
Median 5Y
-6.7
Industry
12.7
Forward
16.1
vs History
12
vs Industry
12
Median 3Y
9.8
Median 5Y
-16.6
Industry
10.7
vs History
14
vs Industry
13
Median 3Y
10
Median 5Y
-12.7
Industry
12.6
vs History
14
vs Industry
3
Median 3Y
8.8
Median 5Y
9.8
Industry
1.5

Multiples Across Competitors

Competitors Multiples
XD Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
XD Inc
HKEX:2400
33.2B HKD 5.1 22.1 17.6 17.6
JP
Nintendo Co Ltd
TSE:7974
14.3T JPY 9.6 48.8 41.4 43.6
CN
NetEase Inc
NASDAQ:NTES
90.1B USD 5.7 17.6 13.2 14
SG
Sea Ltd
NYSE:SE
79.3B USD 3.8 55.9 43.9 43.9
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
67.6B USD 15.1 -69.8 -72.7 -58.8
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.8B USD 7.4 -11.5 53.3 -126.4
JP
Konami Holdings Corp
TSE:9766
3T JPY 6.6 36.8 18.7 24.1
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.7 29.5 17.1 18.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
125.4B CNY 3.7 33.3 20.7 20.7
P/E Multiple
Earnings Growth PEG
CN
XD Inc
HKEX:2400
Average P/E: 37.3
22.1
37%
0.6
JP
Nintendo Co Ltd
TSE:7974
48.8
32%
1.5
CN
NetEase Inc
NASDAQ:NTES
17.6
17%
1
SG
Sea Ltd
NYSE:SE
55.9
97%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -69.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
36.8
21%
1.8
JP
N
Nexon Co Ltd
TSE:3659
29.5
0%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.3
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
XD Inc
HKEX:2400
Average EV/EBITDA: 28.3
17.6
33%
0.5
JP
Nintendo Co Ltd
TSE:7974
41.4
37%
1.1
CN
NetEase Inc
NASDAQ:NTES
13.2
16%
0.8
SG
Sea Ltd
NYSE:SE
43.9
76%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -72.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.3
60%
0.9
JP
Konami Holdings Corp
TSE:9766
18.7
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
17.1
5%
3.4
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
XD Inc
HKEX:2400
Average EV/EBIT: 28
17.6
32%
0.6
JP
Nintendo Co Ltd
TSE:7974
43.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14
16%
0.9
SG
Sea Ltd
NYSE:SE
43.9
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.4 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
48%
0.4