XD Inc
HKEX:2400

Watchlist Manager
XD Inc Logo
XD Inc
HKEX:2400
Watchlist
Price: 24.25 HKD 6.36% Market Closed
Market Cap: 11.7B HKD
Have any thoughts about
XD Inc?
Write Note

Intrinsic Value

The intrinsic value of one XD Inc stock under the Base Case scenario is 24.27 HKD. Compared to the current market price of 24.25 HKD, XD Inc is Fairly Valued.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
24.27 HKD
Fairly Valued
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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for XD Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about XD Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
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
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
XD Inc

Current Assets 2.7B
Cash & Short-Term Investments 2.3B
Receivables 408.8m
Other Current Assets 59.3m
Non-Current Assets 630.3m
Long-Term Investments 132.2m
PP&E 202.8m
Intangibles 241.4m
Other Non-Current Assets 54m
Current Liabilities 1.3B
Accounts Payable 231.4m
Accrued Liabilities 187.3m
Short-Term Debt 130.6m
Other Current Liabilities 757.7m
Non-Current Liabilities 331m
Long-Term Debt 142.3m
Other Non-Current Liabilities 188.7m
Efficiency

Earnings Waterfall
XD Inc

Revenue
3.9B CNY
Cost of Revenue
-1.3B CNY
Gross Profit
2.5B CNY
Operating Expenses
-2.4B CNY
Operating Income
142.1m CNY
Other Expenses
-110.3m CNY
Net Income
31.9m CNY

Free Cash Flow Analysis
XD Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

XD Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Positive 1-Year Revenue Growth
Positive ROIC
33/100
Profitability
Score

XD Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

XD Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Short-Term Solvency
78/100
Solvency
Score

XD Inc's solvency score is 78/100. 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 drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XD Inc is 22.51 HKD with a low forecast of 15.15 HKD and a high forecast of 27.72 HKD.

Lowest
Price Target
15.15 HKD
38% Downside
Average
Price Target
22.51 HKD
7% Downside
Highest
Price Target
27.72 HKD
14% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for XD Inc?

Click here to dive deeper.

Dividends

XD Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for XD Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

XD Inc Logo
XD Inc

Country

China

Industry

Media

Market Cap

11.7B 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
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

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 24.27 HKD.

Is XD Inc stock undervalued or overvalued?

Compared to the current market price of 24.25 HKD, XD Inc is Fairly Valued.

Back to Top