NetDragon Websoft Holdings Future Growth

Future criteria checks 3/6

NetDragon Websoft Holdings is forecast to grow earnings and revenue by 32.1% and 4.7% per annum respectively. EPS is expected to grow by 32.1% per annum. Return on equity is forecast to be 15.6% in 3 years.

Key information

32.1%

Earnings growth rate

32.1%

EPS growth rate

Entertainment earnings growth	13.1%
Revenue growth rate	4.7%
Future return on equity	15.6%
Analyst coverage	Low
Last updated	03 Oct 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

SZSC:777 - Analysts future estimates and past financials data (CNY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	7,447	1,141	1,451	1,471	3
12/31/2025	7,038	1,027	1,203	1,319	3
12/31/2024	6,595	730	1,055	748	3
6/30/2024	6,721	450	714	917	N/A
3/31/2024	6,911	500	721	1,016	N/A
12/31/2023	7,101	550	727	1,115	N/A
9/30/2023	7,204	660	713	1,081	N/A
6/30/2023	7,307	769	699	1,047	N/A
3/31/2023	7,587	802	736	1,059	N/A
12/31/2022	7,866	834	772	1,070	N/A
9/30/2022	7,893	1,015	741	1,051	N/A
6/30/2022	7,920	1,196	710	1,032	N/A
3/31/2022	7,478	1,129	650	1,030	N/A
12/31/2021	7,036	1,062	590	1,027	N/A
9/30/2021	6,853	1,055	712	1,152	N/A
6/30/2021	6,671	1,048	834	1,276	N/A
3/31/2021	6,404	1,001	922	1,303	N/A
12/31/2020	6,138	954	1,009	1,330	N/A
9/30/2020	6,041	838	997	1,307	N/A
6/30/2020	5,943	723	985	1,284	N/A
3/31/2020	5,868	765	857	1,230	N/A
12/31/2019	5,793	807	728	1,176	N/A
9/30/2019	5,517	787	734	1,223	N/A
6/30/2019	5,240	766	740	1,271	N/A
3/31/2019	5,139	656	460	983	N/A
12/31/2018	5,038	546	181	694	N/A
9/30/2018	4,786	321	-282	259	N/A
6/30/2018	4,562	154	-303	190	N/A
3/31/2018	4,389	125	N/A	303	N/A
12/31/2017	3,868	-21	N/A	337	N/A
9/30/2017	3,576	-64	N/A	361	N/A
6/30/2017	3,210	-134	N/A	116	N/A
3/31/2017	2,935	-135	N/A	-28	N/A
12/31/2016	2,793	-203	N/A	-270	N/A
9/30/2016	2,554	-206	N/A	-403	N/A
6/30/2016	2,119	-167	N/A	-493	N/A
3/31/2016	1,598	-246	N/A	-414	N/A
12/31/2015	1,272	-143	N/A	-128	N/A
9/30/2015	1,055	-64	N/A	-65	N/A
6/30/2015	1,028	15	N/A	36	N/A
3/31/2015	992	86	N/A	-395	N/A
12/31/2014	963	177	N/A	-248	N/A
9/30/2014	909	112	N/A	-505	N/A
6/30/2014	896	96	N/A	14	N/A
3/31/2014	890	110	N/A	656	N/A
12/31/2013	885	85	N/A	721	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 777's forecast earnings growth (32.1% per year) is above the savings rate (2.3%).

Earnings vs Market: 777's earnings (32.1% per year) are forecast to grow faster than the Hong Kong market (11.7% per year).

High Growth Earnings: 777's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: 777's revenue (4.7% per year) is forecast to grow slower than the Hong Kong market (7.8% per year).

High Growth Revenue: 777's revenue (4.7% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 777's Return on Equity is forecast to be low in 3 years time (15.6%).

NetDragon Websoft Holdings Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Recent updates

Investor sentiment deteriorates as stock falls 17%

NetDragon Websoft Holdings Limited Appoints Lin Yun as Executive Director

First half 2024 earnings released: EPS: CN¥0.75 (vs CN¥0.93 in 1H 2023)

New minor risk - Profit margin trend

NetDragon Websoft Holdings Limited Announces an Ordinary Interim (Semi-Annual) Dividend for the Six Months Ended 30 June 2024, Payable on 31 October 2024

NetDragon Websoft Holdings Limited to Report First Half, 2024 Results on Aug 29, 2024

Upcoming dividend of HK$0.40 per share

NetDragon Websoft Holdings Limited, Annual General Meeting, Jun 06, 2024

Full year 2023 earnings released: EPS: CN¥1.03 (vs CN¥1.54 in FY 2022)

Netdragon Websoft Holdings Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 26 July 2024

NetDragon Websoft Holdings Limited to Report Fiscal Year 2023 Final Results on Mar 27, 2024

NetDragon Websoft Holdings Limited Introduces EDA Platform with a Focus on Metaverse Education

Investor sentiment deteriorates as stock falls 20%

Upcoming dividend of HK$1.40 per share at 11% yield

First half 2023 earnings released: EPS: CN¥0.93 (vs CN¥1.04 in 1H 2022)

NetDragon Websoft Holdings Limited Declares an Interim Dividend for the First Half of 2023

New minor risk - Profit margin trend

NetDragon Websoft Holdings Limited to Report First Half, 2023 Results on Aug 30, 2023

NetDragon Websoft Holdings Limited Announces Demise of Zheng Hui, Executive Director

Upcoming dividend of HK$0.40 per share at 8.7% yield

Investor sentiment deteriorates as stock falls 19%

Full year 2022 earnings released: EPS: CN¥1.54 (vs CN¥1.92 in FY 2021)

Investor sentiment improves as stock rises 15%

NetDragon Websoft Holdings Limited Announces Executive Changes

Less than half of directors are independent

Independent Non-Executive Director recently bought HK$158k worth of stock

NetDragon Websoft Holdings Limited Announces Special Interim Dividend for the Six Months Ended 30 June 2022, Payable on or Around 31 October 2022

First half 2022 earnings released: EPS: CN¥1.04 (vs CN¥0.78 in 1H 2021)

NetDragon Websoft Holdings Limited to Report First Half, 2022 Results on Aug 30, 2022

Upcoming dividend of HK$0.40 per share

Full year 2021 earnings released: EPS: CN¥1.92 (vs CN¥1.71 in FY 2020)

Less than half of directors are independent

Full year 2021 earnings released: EPS: CN¥1.92 (vs CN¥1.71 in FY 2020)

NetDragon Websoft Holdings Limited, Annual General Meeting, Jun 02, 2022

NetDragon Websoft Holdings Limited Proposes Final Dividend for the Year Ended 31 December 2021, Payable on 08 July 2022

Investor sentiment deteriorated over the past week

Upcoming dividend of HK$1.43 per share

NetDragon Websoft Holdings Limited Declares Special Interim Dividend for the Financial Year Ended 31 December 2021

NetDragon Websoft Holdings Limited Releases New ACGN IP Mobile Game "Under Oath"

First half 2021 earnings released: EPS CN¥0.78 (vs CN¥0.61 in 1H 2020)

Investor sentiment improved over the past week

Upcoming dividend of HK$0.40 per share

Investor sentiment deteriorated over the past week

Upcoming dividend of HK$0.25 per share

Full year 2020 earnings released: EPS CN¥1.71 (vs CN¥1.53 in FY 2019)

Netdragon Websoft Holdings Limited Recommends the Payment of Final Dividend for the Year Ended 31 December 2020

Full year 2020 earnings released

NetDragon to Launch E-Resource Platform for Global Teachers in Joint Project with UNESCO IITE

NetDragon Websoft Holdings Limited to Report Fiscal Year 2020 Results on Mar 25, 2021

Investor sentiment deteriorated over the past week

New 90-day high: HK$22.45

New 90-day high: HK$20.60

New 90-day high: HK$18.42

NetDragon Leverages Technological and R&D Strength To Assist the Launch of Shaanxi Education Informatisation Platform 2.0

New 90-day low: HK$15.76

NetDragon Websoft Holdings Limited Wins Tender of Construction of AI Education Public Service Platform for Primary and Secondary Schools in Henan

Sony Global Education and Netdragon’s Subsidiary, Huayu Education Jointly Launch 'Smart Education Platform' to Enter Japanese Market

First half earnings released

New 90-day low: HK$16.88

New 90-day low - HK$19.34

First half earnings released

NetDragon Websoft Holdings Limited to Report First Half, 2020 Results on Aug 27, 2020

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies