Subscribe

XD Inc. (2400.HK)

HKD43.46 +1.28 (+3.03%)
HK HKSE Technology Software - Application
Address Unit A2, No. 700
Shanghai, HK
CEO Yi Meng Huang
Website 2400.hk
IPO 2019-12-12
ISIN KYG9830N1097

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 2400.HK (HKD) Other OTC · XDNCF (USD)
Description

XD Inc., an investment holding company, develops, publishes, operates, and distributes mobile and web games in Mainland China and internationally. It operates through the Game and TapTap platform segments. The company operates TapTap, a game community and platform that provides online marketing services to game developers, and game publishers or their agents, as well as provides information services. Its game portfolio comprises online games and premium games. In addition, the company is involved in the catering business; and invests in game development entities. XD Inc. was founded in 2011 and is headquartered in Shanghai, the People’s Republic of China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD43.46 +1.28 (+3.03%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
1.70
Float Shares
270.34M
Free Float %
56.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.56% -1.74% -18.51% -31.19% -28.03% -21.59% +37.62% +144.47% -19.16% +328.75% +328.75%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
43.46
DCF (Unlevered) 4.96 -88.6%
DCF (Levered) 22.13 -49.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 91% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 9 0
Hold 1 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
15.43
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Software - Application: +13.0%
    +15.0% Q4'25: +63.9% (vs Q4'23)
  • EPS growth Software - Application: +28.6%
    +81.7% Q4'25: +513.5% (vs Q4'23)
  • FCF margin FCF growth · Software - Application: +45.3%
    +25.4% Q4'25: +39.8% (vs Q4'23)
  • EBIT margin Software - Application: +9.4%
    +28.9% Q4'25: +30.4% (vs Q4'23)
  • ROIC Software - Application: +7.5%
    +403.1% Q4'25: +819.3% (vs Q4'23)
  • Share dilution Software - Application: +0.0%
    +4.1% Q4'25: +7.7% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    0.07× Q4'25: 0.04× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.72) × ERP
WACC = 99% × Ke + 1% × Kd (5.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.95 Current price: 43.46
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
9 Rev. Ana.
5 EPS Ana.
Dec 2027
9 Rev. Ana.
5 EPS Ana.
Dec 2028
6 Rev. Ana.
5 EPS Ana.
Dec 2029
5 Rev. Ana.
1 EPS Ana.
Revenue
2.84B
est: 3.04B (-6.7%)
2.85B
est: 3.55B (-19.8%)
2.70B
est: 3.24B (-16.7%)
3.43B
est: 3.81B (-10.0%)
3.39B
est: 3.59B (-5.5%)
5.01B
est: 5.10B (-1.8%)
5.76B
est: 6.06B (-4.9%)
7.01B
6.25B – 7.70B
+15.7% YoY
7.85B
6.73B – 8.57B
+12.0% YoY
8.79B
7.68B – 9.62B
+12.0% YoY
8.07B
7.05B – 8.84B
-8.2% YoY
EBITDA
655.68M
est: -106.50M (+715.7%)
135.59M
est: 485.13M (-72.1%)
-932.38M
est: 602.15M (-254.8%)
-484.03M
est: 766.41M (-163.2%)
228.76M
est: 49.78M (+359.5%)
981.28M
est: 71.97M (+1,263.4%)
1.68B
est: 84.06M (+1,902.9%)
97.26M
86.70M – 106.89M
+15.7% YoY
108.92M
93.42M – 118.87M
+12.0% YoY
121.97M
106.57M – 133.55M
+12.0% YoY
111.97M
97.83M – 122.60M
-8.2% YoY
EBIT
547.88M
est: -179.81M (+404.7%)
86.00M
est: 510.51M (-83.2%)
-1.00B
est: 633.65M (-258.4%)
-564.00M
est: 806.49M (-169.9%)
84.08M
est: -26.46M (+417.8%)
929.99M
est: 1.35B (-31.0%)
1.67B
est: -44.67M (+3,828.5%)
-51.69M
-56.80M – -46.07M
-15.7% YoY
-57.89M
-63.17M – -49.65M
-12.0% YoY
-64.82M
-70.97M – -56.63M
-12.0% YoY
-59.51M
-65.16M – -51.99M
+8.2% YoY
Net Income
513.43M
est: 510.45M (+0.6%)
9.15M
est: 334.26M (-97.3%)
-863.81M
est: 414.89M (-308.2%)
-553.50M
est: -77.25M (-616.5%)
-83.04M
est: 29.64M (-380.1%)
811.53M
est: 1.24B (-34.6%)
1.54B
est: 1.56B (-1.8%)
1.97B
1.73B – 2.22B
+26.3% YoY
2.37B
2.07B – 2.67B
+20.0% YoY
2.81B
2.42B – 3.19B
+18.5% YoY
2.81B
2.35B – 3.16B
+0.1% YoY
SGA
947.79M
est: 1.01B (-5.7%)
813.86M
est: 904.22M (-10.0%)
1.01B
est: 1.12B (-9.6%)
1.16B
est: 1.43B (-18.9%)
1.09B
est: 1.19B (-8.1%)
1.66B
est: 1.71B (-2.9%)
1.65B
est: 2.00B (-17.7%)
2.32B
2.07B – 2.55B
+15.7% YoY
2.59B
2.23B – 2.83B
+12.0% YoY
2.91B
2.54B – 3.18B
+12.0% YoY
2.67B
2.33B – 2.92B
-8.2% YoY
EPS
1.45
est: 1.06 (+36.4%)
0.02
est: 0.36 (-94.2%)
-1.86
est: -1.77 (-5.3%)
-1.17
est: -1.38 (+15.0%)
-0.18
est: 0.06 (-386.6%)
1.71
est: 1.57 (+8.9%)
3.19
est: 3.14 (+1.7%)
4.07
3.47 – 4.44
+29.8% YoY
4.64
4.14 – 5.34
+14.0% YoY
5.30
4.85 – 6.38
+14.3% YoY
5.62
4.70 – 6.32
+6.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 3/5 5/5 5/5 4/5 3/5 1/5
2026-05-28 A- 4/5 3/5 5/5 5/5 4/5 3/5 1/5
2026-05-27 A- 4/5 3/5 5/5 5/5 4/5 3/5 1/5
2026-05-26 A- 4/5 3/5 5/5 5/5 4/5 3/5 1/5
2026-05-22 A- 4/5 3/5 5/5 5/5 4/5 3/5 1/5
2026-05-21 A- 4/5 3/5 5/5 5/5 4/5 3/5 1/5
2026-05-20 A- 4/5 3/5 5/5 5/5 4/5 3/5 1/5
2026-05-19 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-18 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-15 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-14 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-13 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-12 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-11 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-08 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-07 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-06 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-05 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-04 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-04-30 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-29 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-28 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-27 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-24 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-04-23 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-22 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-21 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-20 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-17 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5
2026-04-16 B+ 3/5 2/5 5/5 5/5 3/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.60B
OE per share TTM
5.26
Owner's Yield
10.02%
Maintenance CapEx ratio
7.22%
Maint CapEx / Avg PPE
6.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 82 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X Video Games & Esports ETF HERO 1.95% 1.23M 0.50%
2 VanEck Video Gaming and eSports ETF ESPO 1.65% 4.04M 0.55%
3 VanEck Video Gaming and eSports UCITS ETF ESPO.L 1.63% 9.49M 0.55%
4 Roundhill Video Games ETF NERD 1.54% 223.7K 0.50%
5 Sophus Capital Emerging Market Small Cap ETF EMSC 1.12% 495.0K 0.85%
6 iShares MSCI China Small-Cap ETF ECNS 1.08% 699.4K 0.59%
7 KraneShares CSI China Internet UCITS ETF KWBP.L 1.00% 6.90M 0.75%
8 KraneShares CSI China Internet UCITS ETF KWBE.L 1.00% 6.88M 0.75%
9 KraneShares CSI China Internet UCITS ETF KWEB.L 1.00% 6.91M 0.75%
10 KraneShares CSI China Internet ETF KWEB 0.99% 51.86M 0.70%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.11M
Shares Outstanding
481.98M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yunjie Dai Founder, President & Executive Director 6M male
Shuyang Fan Joint Company Secretary & Executive Director 2M male
Yimeng Huang Founder, Executive Chairman & Chief Executive Officer 573.9K male
Ming Fai Chung Joint Company Secretary male
Rui Gong Chief Financial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits