Kingnet Network Co Ltd
SZSE:002517

Watchlist Manager
Kingnet Network Co Ltd Logo
Kingnet Network Co Ltd
SZSE:002517
Watchlist
Price: 17.47 CNY -0.74% Market Closed
Market Cap: 37.3B CNY
Have any thoughts about
Kingnet Network Co Ltd?
Write Note

Relative Value

The Relative Value of one Kingnet Network Co Ltd stock under the Base Case scenario is 15.94 CNY. Compared to the current market price of 17.47 CNY, Kingnet Network Co Ltd is Overvalued by 9%.

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.

Relative Value
Base Case
15.94 CNY
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
12
Median 3Y
5.5
Median 5Y
5.4
Industry
1.5
Forward
6.1
vs History
25
vs Industry
21
Median 3Y
17.5
Median 5Y
17.9
Industry
18.2
Forward
17.1
vs History
39
vs Industry
19
Median 3Y
15.2
Median 5Y
17.4
Industry
11.2
vs History
28
vs Industry
17
Median 3Y
17.6
Median 5Y
18.6
Industry
15.6
vs History
7
vs Industry
10
Median 3Y
4.4
Median 5Y
3.8
Industry
1.8
vs History
7
vs Industry
13
Median 3Y
4.9
Median 5Y
4.8
Industry
1.6
Forward
5.5
vs History
14
vs Industry
22
Median 3Y
6
Median 5Y
6.1
Industry
3.5
vs History
17
vs Industry
15
Median 3Y
14.1
Median 5Y
13.4
Industry
8.9
Forward
14.5
vs History
17
vs Industry
19
Median 3Y
14.1
Median 5Y
13.4
Industry
12.6
Forward
14.9
vs History
38
vs Industry
18
Median 3Y
13.4
Median 5Y
15.3
Industry
10.8
vs History
26
vs Industry
17
Median 3Y
15.7
Median 5Y
15.9
Industry
13.4
vs History
11
vs Industry
8
Median 3Y
6.1
Median 5Y
4.8
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Kingnet Network Co Ltd 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
Kingnet Network Co Ltd
SZSE:002517
37.3B CNY 7.2 21.7 19.6 19.6
JP
Nintendo Co Ltd
TSE:7974
13.8T JPY 11.8 49.3 39.3 41.4
SG
Sea Ltd
NYSE:SE
91.2B USD 5.1 104.7 61.8 84.8
CN
NetEase Inc
NASDAQ:NTES
83.4B USD 5.6 18.5 13.5 14.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
65.9B USD 17.2 -74.9 -81.2 -63.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.8B USD 7.2 -9.1 62.3 -86.1
US
Electronic Arts Inc
NASDAQ:EA
37.4B USD 5 33.4 19 23.2
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6.6 37.3 19.4 24.8
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5.1 18.5 11.7 12.6
JP
Capcom Co Ltd
TSE:9697
1.9T JPY 11.3 39.7 25.1 26.8
P/E Multiple
Earnings Growth PEG
CN
Kingnet Network Co Ltd
SZSE:002517
Average P/E: 39.7
21.7
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
49.3
N/A N/A
SG
Sea Ltd
NYSE:SE
104.7
96%
1.1
CN
NetEase Inc
NASDAQ:NTES
18.5
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -74.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.4
30%
1.1
JP
Konami Holdings Corp
TSE:9766
37.3
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.5
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
39.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Kingnet Network Co Ltd
SZSE:002517
Average EV/EBITDA: 29.6
19.6
22%
0.9
JP
Nintendo Co Ltd
TSE:7974
39.3
34%
1.2
SG
Sea Ltd
NYSE:SE
61.8
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.5
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -81.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
62.3
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
19
19%
1
JP
Konami Holdings Corp
TSE:9766
19.4
13%
1.5
JP
N
Nexon Co Ltd
TSE:3659
11.7
1%
11.7
JP
Capcom Co Ltd
TSE:9697
25.1
13%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Kingnet Network Co Ltd
SZSE:002517
Average EV/EBIT: 30.7
19.6
20%
1
JP
Nintendo Co Ltd
TSE:7974
41.4
N/A N/A
SG
Sea Ltd
NYSE:SE
84.8
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.5
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -86.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.2
23%
1
JP
Konami Holdings Corp
TSE:9766
24.8
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.6
N/A N/A
JP
Capcom Co Ltd
TSE:9697
26.8
N/A N/A