First Time Loading...

XD Inc
HKEX:2400

Watchlist Manager
XD Inc Logo
XD Inc
HKEX:2400
Watchlist
Price: 15.36 HKD 0.79% Market Closed
Updated: Apr 24, 2024

Intrinsic Value

XD, Inc. operates as an investment holding company. [ Read More ]

The intrinsic value of one XD Inc stock under the Base Case scenario is 19.14 HKD. Compared to the current market price of 15.36 HKD, XD Inc is Undervalued by 20%.

Key Points:
Intrinsic Value
Base Case
19.14 HKD
Undervaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
XD Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling XD Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
XD Inc

Provide an overview of the primary business activities
of XD Inc.

What unique competitive advantages
does XD Inc hold over its rivals?

What risks and challenges
does XD Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for XD Inc.

Provide P/S
for XD Inc.

Provide P/E
for XD Inc.

Provide P/OCF
for XD Inc.

Provide P/FCFE
for XD Inc.

Provide P/B
for XD Inc.

Provide EV/S
for XD Inc.

Provide EV/GP
for XD Inc.

Provide EV/EBITDA
for XD Inc.

Provide EV/EBIT
for XD Inc.

Provide EV/OCF
for XD Inc.

Provide EV/FCFF
for XD Inc.

Provide EV/IC
for XD Inc.

Show me price targets
for XD Inc made by professional analysts.

What are the Revenue projections
for XD Inc?

How accurate were the past Revenue estimates
for XD Inc?

What are the Net Income projections
for XD Inc?

How accurate were the past Net Income estimates
for XD Inc?

What are the EPS projections
for XD Inc?

How accurate were the past EPS estimates
for XD Inc?

What are the EBIT projections
for XD Inc?

How accurate were the past EBIT estimates
for XD Inc?

Compare the revenue forecasts
for XD Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of XD Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of XD Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of XD Inc compared to its peers.

Compare the P/E ratios
of XD Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing XD Inc with its peers.

Analyze the financial leverage
of XD Inc compared to its main competitors.

Show all profitability ratios
for XD Inc.

Provide ROE
for XD Inc.

Provide ROA
for XD Inc.

Provide ROIC
for XD Inc.

Provide ROCE
for XD Inc.

Provide Gross Margin
for XD Inc.

Provide Operating Margin
for XD Inc.

Provide Net Margin
for XD Inc.

Provide FCF Margin
for XD Inc.

Show all solvency ratios
for XD Inc.

Provide D/E Ratio
for XD Inc.

Provide D/A Ratio
for XD Inc.

Provide Interest Coverage Ratio
for XD Inc.

Provide Altman Z-Score Ratio
for XD Inc.

Provide Quick Ratio
for XD Inc.

Provide Current Ratio
for XD Inc.

Provide Cash Ratio
for XD Inc.

What is the historical Revenue growth
over the last 5 years for XD Inc?

What is the historical Net Income growth
over the last 5 years for XD Inc?

What is the current Free Cash Flow
of XD Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for XD Inc.

Financials

Balance Sheet Decomposition
XD Inc

Current Assets 4.1B
Cash & Short-Term Investments 3.7B
Receivables 252.5m
Other Current Assets 68.3m
Non-Current Assets 753.5m
Long-Term Investments 156.3m
PP&E 277.6m
Intangibles 236.5m
Other Non-Current Assets 83.1m
Current Liabilities 2.6B
Accounts Payable 162.1m
Accrued Liabilities 189.8m
Other Current Liabilities 2.3B
Non-Current Liabilities 170.5m
Long-Term Debt 177.2m
Other Non-Current Liabilities -6.7m
Efficiency

Earnings Waterfall
XD Inc

Revenue
3.4B CNY
Cost of Revenue
-1.3B CNY
Gross Profit
2.1B CNY
Operating Expenses
-2.1B CNY
Operating Income
-12.5m CNY
Other Expenses
-70.5m CNY
Net Income
-83m CNY

Free Cash Flow Analysis
XD Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

XD Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative 1-Year Revenue Growth
Negative ROIC
Negative ROE
26/100
Profitability
Score

XD Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

XD Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
56/100
Solvency
Score

XD Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
XD Inc

Wall Street analysts forecast XD Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XD Inc is 20.77 HKD with a low forecast of 11.72 HKD and a high forecast of 36.75 HKD.

Lowest
Price Target
11.72 HKD
24% Downside
Average
Price Target
20.77 HKD
35% Upside
Highest
Price Target
36.75 HKD
139% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
XD Inc

1M 1M
-8%
6M 6M
+27%
1Y 1Y
-35%
3Y 3Y
-75%
5Y 5Y
+30%
10Y 10Y
+30%
Annual Price Range
15.36
52w Low
7.6
52w High
25.05
Price Metrics
Average Annual Return 48.93%
Standard Deviation of Annual Returns 119.15%
Max Drawdown -93%
Shares Statistics
Market Capitalization 7.4B HKD
Shares Outstanding 472 088 992
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

XD Inc Logo
XD Inc

Country

China

Industry

Media

Market Cap

7.4B HKD

Dividend Yield

0%

Description

XD, Inc. operates as an investment holding company. The company is headquartered in Shanghai, Shanghai. The company went IPO on 2019-12-12. The firm operates two business segments. The Game segment offers game publishing and operating services on its own and via other distribution channels. The firm's games include Ragnarok M, Girls’ Frontline, Heng Sao Qian Jun, Sausage Man and others. The Information Services segment offers online marketing services to game developers, game publishers or their agents. The firm operates its businesses within the domestic market and to overseas markets.

Contact

SHANGHAI
Shanghai
Unit A2, No. 700, Wanrong Road
https://www.xd.com/

IPO

2019-12-12

Employees

2 207

Officers

Founder, Executive Chairman & CEO
Mr. Yimeng Huang
Founder, President & Executive Director
Mr. Yunjie Dai
Joint Company Secretary & Executive Director
Mr. Shuyang Fan
Chief Financial Officer
Mr. Rui Gong
Joint Company Secretary
Mr. Ming Fai Chung CPA

See Also

Discover More
What is the Intrinsic Value of one XD Inc stock?

The intrinsic value of one XD Inc stock under the Base Case scenario is 19.14 HKD.

Is XD Inc stock undervalued or overvalued?

Compared to the current market price of 15.36 HKD, XD Inc is Undervalued by 20%.