Delayed
Hong Kong S.E.
09:08:06 30/04/2024 BST
|
5-day change
|
1st Jan Change
|
1.58
HKD
|
+3.27%
|
|
+20.61%
|
-19.39%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
14,414
|
5,324
|
2,706
|
1,424
|
1,168
|
-
|
Enterprise Value (EV)
1 |
11,243
|
3,041
|
1,118
|
1,424
|
1,168
|
1,168
|
P/E ratio
|
-12.4
x
|
-17.2
x
|
-3.45
x
|
-4.45
x
|
48.7
x
|
14.6
x
|
Yield
|
0.35%
|
-
|
-
|
-
|
-
|
1.37%
|
Capitalization / Revenue
|
11.9
x
|
5.78
x
|
4.63
x
|
1.57
x
|
0.97
x
|
0.86
x
|
EV / Revenue
|
11.9
x
|
5.78
x
|
4.63
x
|
1.57
x
|
0.97
x
|
0.86
x
|
EV / EBITDA
|
12.8
x
|
-23.1
x
|
-3.83
x
|
-4.78
x
|
23.4
x
|
9.49
x
|
EV / FCF
|
32,967,839
x
|
-30,155,211
x
|
-4,874,745
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
3.91
x
|
1.63
x
|
1.03
x
|
-
|
0.49
x
|
-
|
Nbr of stocks (in thousands)
|
815,510
|
812,639
|
800,023
|
799,364
|
798,575
|
-
|
Reference price
2 |
17.67
|
6.551
|
3.383
|
1.781
|
1.462
|
1.462
|
Announcement Date
|
29/03/21
|
25/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,067
|
1,209
|
920.8
|
584.1
|
908.5
|
1,198
|
1,355
|
EBITDA
1 |
-
|
1,130
|
-230
|
-707
|
-298.2
|
50
|
123
|
EBIT
1 |
-
|
83.11
|
-289.4
|
-771.4
|
-357
|
11
|
73
|
Operating Margin
|
-
|
6.88%
|
-31.43%
|
-132.07%
|
-39.3%
|
0.92%
|
5.39%
|
Earnings before Tax (EBT)
1 |
-
|
-775.3
|
-287.8
|
-767.8
|
-327.8
|
24
|
87
|
Net income
1 |
119.4
|
-759
|
-303.3
|
-768.5
|
-315.6
|
23
|
81
|
Net margin
|
11.18%
|
-62.79%
|
-32.94%
|
-131.58%
|
-34.73%
|
1.92%
|
5.98%
|
EPS
2 |
-
|
-1.420
|
-0.3800
|
-0.9800
|
-0.4000
|
0.0300
|
0.1000
|
Free Cash Flow
|
-
|
437.2
|
-176.5
|
-555.1
|
-
|
-
|
-
|
FCF margin
|
-
|
36.17%
|
-19.17%
|
-95.04%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
38.69%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0626
|
-
|
-
|
-
|
-
|
0.0200
|
Announcement Date
|
03/04/20
|
29/03/21
|
25/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
329.8
|
254.3
|
402.3
|
EBITDA
|
-
|
-
|
-
|
EBIT
1 |
-
|
-467.3
|
-241.9
|
Operating Margin
|
-
|
-183.77%
|
-60.13%
|
Earnings before Tax (EBT)
1 |
-
|
-460.7
|
-233.6
|
Net income
1 |
-
|
-459.7
|
-233
|
Net margin
|
-
|
-180.77%
|
-57.92%
|
EPS
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
26/08/22
|
24/03/23
|
25/08/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
3,171
|
2,282
|
1,588
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
437
|
-177
|
-555
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-40.8%
|
-9.03%
|
-26.7%
|
-
|
1%
|
3.4%
|
ROA (Net income/ Total Assets)
|
-
|
-25.7%
|
-8.07%
|
-23.8%
|
-
|
0.8%
|
2.8%
|
Assets
1 |
-
|
2,953
|
3,760
|
3,236
|
-
|
2,875
|
2,893
|
Book Value Per Share
2 |
-
|
4.520
|
4.030
|
3.290
|
-
|
3.000
|
-
|
Cash Flow per Share
2 |
-
|
0.8600
|
-0.1900
|
-0.6500
|
-
|
0.0600
|
0.1600
|
Capex
1 |
-
|
19.6
|
120
|
40.6
|
-
|
39
|
79
|
Capex / Sales
|
-
|
1.62%
|
13.04%
|
6.95%
|
-
|
3.26%
|
5.83%
|
Announcement Date
|
03/04/20
|
29/03/21
|
25/03/22
|
24/03/23
|
22/03/24
|
-
|
-
|
Last Close Price
1.462
CNY Average target price
1.479
CNY Spread / Average Target +1.15% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.39% | 156M | | +0.33% | 62.28B | | -3.15% | 13.31B | | +23.71% | 8.06B | | +6.90% | 6.88B | | -11.22% | 5.16B | | -9.30% | 4.47B | | +16.39% | 4.39B | | -3.79% | 3.31B | | +5.83% | 3.07B |
Internet Gaming
|