Kingnet Network Co Ltd
SZSE:002517

Watchlist Manager
Kingnet Network Co Ltd Logo
Kingnet Network Co Ltd
SZSE:002517
Watchlist
Price: 22.04 CNY -0.23% Market Closed
Market Cap: 47.1B CNY

Relative Value

The Relative Value of one Kingnet Network Co Ltd stock under the Base Case scenario is 17.88 CNY. Compared to the current market price of 22.04 CNY, Kingnet Network Co Ltd is Overvalued by 19%.

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
17.88 CNY
Overvaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
12
Median 3Y
5.9
Median 5Y
5.7
Industry
1.5
Forward
8
vs History
23
vs Industry
21
Median 3Y
18.6
Median 5Y
18.6
Industry
17.1
Forward
20.9
vs History
30
vs Industry
19
Median 3Y
17
Median 5Y
18.7
Industry
11.1
vs History
28
vs Industry
17
Median 3Y
19.7
Median 5Y
18.9
Industry
15.6
vs History
14
vs Industry
10
Median 3Y
4.7
Median 5Y
3.9
Industry
1.8
vs History
9
vs Industry
13
Median 3Y
5.2
Median 5Y
4.9
Industry
1.6
Forward
7.5
vs History
9
vs Industry
22
Median 3Y
6.3
Median 5Y
6.2
Industry
3.6
vs History
19
vs Industry
15
Median 3Y
15.8
Median 5Y
14.2
Industry
8.9
Forward
18.6
vs History
19
vs Industry
19
Median 3Y
15.8
Median 5Y
14.2
Industry
12.7
Forward
20.5
vs History
30
vs Industry
18
Median 3Y
14.9
Median 5Y
16.8
Industry
10.7
vs History
26
vs Industry
17
Median 3Y
17.5
Median 5Y
16.6
Industry
12.6
vs History
22
vs Industry
8
Median 3Y
6.5
Median 5Y
5
Industry
1.5

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
47.1B CNY 8.9 24.4 22.7 22.7
JP
Nintendo Co Ltd
TSE:7974
14.6T JPY 9.8 49.5 42.1 44.4
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 35.8 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
Kingnet Network Co Ltd
SZSE:002517
Average P/E: 37.5
24.4
23%
1.1
JP
Nintendo Co Ltd
TSE:7974
49.5
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
35.8
21%
1.7
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
Kingnet Network Co Ltd
SZSE:002517
Average EV/EBITDA: 28.9
22.7
24%
0.9
JP
Nintendo Co Ltd
TSE:7974
42.1
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
Kingnet Network Co Ltd
SZSE:002517
Average EV/EBIT: 28.7
22.7
23%
1
JP
Nintendo Co Ltd
TSE:7974
44.4
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