XD Future Growth

Future criteria checks 5/6

XD is forecast to grow earnings and revenue by 51.9% and 14.6% per annum respectively. EPS is expected to grow by 45.8% per annum. Return on equity is forecast to be 22.7% in 3 years.

Key information

51.9%

Earnings growth rate

45.8%

EPS growth rate

Entertainment earnings growth	18.0%
Revenue growth rate	14.6%
Future return on equity	22.7%
Analyst coverage	Good
Last updated	25 Sep 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

MUN:3OE - Analysts future estimates and past financials data (CNY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	5,757	795	1,090	1,225	5
12/31/2025	5,514	714	1,021	989	10
12/31/2024	5,114	648	1,534	1,135	9
6/30/2024	3,857	32	455	481	N/A
3/31/2024	3,623	-26	337	358	N/A
12/31/2023	3,389	-83	219	235	N/A
9/30/2023	3,490	-80	77	108	N/A
6/30/2023	3,590	-77	-65	-20	N/A
3/31/2023	3,510	-315	-242	-174	N/A
12/31/2022	3,431	-553	-419	-328	N/A
9/30/2022	3,175	-739	-452	-346	N/A
6/30/2022	2,919	-925	-484	-365	N/A
3/31/2022	2,811	-894	-553	-420	N/A
12/31/2021	2,703	-864	-623	-475	N/A
9/30/2021	2,744	-693	-546	-397	N/A
6/30/2021	2,786	-523	-470	-319	N/A
3/31/2021	2,817	-257	-117	15	N/A
12/31/2020	2,848	9	236	348	N/A
9/30/2020	2,908	163	448	562	N/A
6/30/2020	2,969	316	660	776	N/A
3/31/2020	2,903	332	691	819	N/A
12/31/2019	2,838	347	721	861	N/A
12/31/2018	1,887	285	1	174	N/A
12/31/2017	1,344	117	N/A	296	N/A
12/31/2016	766	25	N/A	-9	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 3OE's forecast earnings growth (51.9% per year) is above the savings rate (1%).

Earnings vs Market: 3OE's earnings (51.9% per year) are forecast to grow faster than the German market (21.1% per year).

High Growth Earnings: 3OE's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: 3OE's revenue (14.6% per year) is forecast to grow faster than the German market (5.7% per year).

High Growth Revenue: 3OE's revenue (14.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 3OE's Return on Equity is forecast to be high in 3 years time (22.7%)

XD Future Growth

Future criteria checks 5/6

Key information

Recent future growth updates

XD Inc. Provides Unaudited Consolidated Earnings Guidance for the Six Months Ended June 30, 2024

XD Inc. Provides Consolidated Earnings Guidance for the Year Ended December 31, 2021

XD Inc. Provides Unaudited Consolidated Earnings Guidance for the Six Months Ended June 30, 2021

Recent updates

New minor risk - Share price stability

New minor risk - Shareholder dilution

First half 2024 earnings released: EPS: CN¥0.43 (vs CN¥0.19 in 1H 2023)

XD Inc. to Report First Half, 2024 Results on Aug 30, 2024

XD Inc. Provides Unaudited Consolidated Earnings Guidance for the Six Months Ended June 30, 2024

New minor risk - Share price stability

XD Inc., Annual General Meeting, Jun 25, 2024

Full year 2023 earnings released: CN¥0.18 loss per share (vs CN¥1.17 loss in FY 2022)

Full year 2023 earnings released: CN¥0.18 loss per share (vs CN¥1.17 loss in FY 2022)

XD Inc. to Report Fiscal Year 2023 Results on Mar 28, 2024

Founder recently bought €267k worth of stock

XD Inc. Announces Board Changes

First half 2023 earnings released: EPS: CN¥0.19 (vs CN¥0.82 loss in 1H 2022)

XD Inc. to Report First Half, 2023 Results on Aug 31, 2023

Full year 2022 earnings released: CN¥1.17 loss per share (vs CN¥1.86 loss in FY 2021)

Less than half of directors are independent

First half 2022 earnings released: CN¥0.82 loss per share (vs CN¥0.71 loss in 1H 2021)

First half 2022 earnings released: CN¥0.82 loss per share (vs CN¥0.71 loss in 1H 2021)

XD Inc. Announces Executive Changes

XD Inc. to Report First Half, 2022 Results on Aug 31, 2022

XD Inc., Annual General Meeting, Jun 23, 2022

Full year 2021 earnings released: CN¥1.86 loss per share (vs CN¥0.021 profit in FY 2020)

Less than half of directors are independent

Full year 2021 earnings released: CN¥1.86 loss per share (vs CN¥0.021 profit in FY 2020)

XD Inc. Provides Consolidated Earnings Guidance for the Year Ended December 31, 2021

Founder recently bought €451k worth of stock

Founder recently bought €424k worth of stock

Founder recently bought €495k worth of stock

Founder recently bought €490k worth of stock

Founder recently bought €445k worth of stock

First half 2021 earnings released: CN¥0.71 loss per share (vs CN¥0.49 profit in 1H 2020)

Founder recently bought €620k worth of stock

First half 2021 earnings released: CN¥0.71 loss per share (vs CN¥0.49 profit in 1H 2020)

XD Inc. Provides Unaudited Consolidated Earnings Guidance for the Six Months Ended June 30, 2021

Non-Executive Director Weiliang Tong has left the company

Founder recently bought €5.1m worth of stock

XD Inc. (SEHK:2400) entered into the Equity Transfer Agreement to acquire an additional 6.8% stake in Yiwan (Shanghai) Network Science and Technology Co., Ltd from Shanghai Xinhe Business Consultation Partnership (Limited Partnership) for approximately CNY 170 million.

Full year 2020 earnings released: EPS CN¥0.021 (vs CN¥0.98 in FY 2019)

Founder recently bought €13m worth of stock

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies