|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3800 HKD | -5.00% |
|
-14.61% | -5.00% |
| 06-26 | BAIOO Family Interactive Limited Approves Special Dividend for the Year Ended December 31, 2025 | CI |
| 06-03 | BAIOO Family Interactive Limited Launches Reign of Nightfall in Mainland China | CI |
Company Valuation: BAIOO Family Interactive Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,128 | 1,355 | 1,074 | 665 | 687 | 1,031 |
| Change | - | -36.34% | -20.73% | -38.07% | 3.32% | 50.01% |
| Enterprise Value (EV) 1 | 604.3 | -57.86 | -284 | -528.6 | -239.7 | -10.69 |
| Change | - | -109.57% | -390.88% | -86.11% | 54.65% | 95.54% |
| P/E | 7.57x | 49.4x | 100x | -19.7x | -23.3x | -13.1x |
| PBR | 1.23x | 0.81x | 0.63x | 0.4x | 0.43x | 0.69x |
| PEG | - | -0.5x | -1.6x | 0x | 1.9x | -0x |
| Capitalization / Revenue | 1.88x | 1.53x | 1.14x | 0.85x | 1.26x | 1.69x |
| EV / Revenue | 0.54x | -0.07x | -0.3x | -0.68x | -0.44x | -0.02x |
| EV / EBITDA | 2.67x | -1.35x | 9.79x | 12.5x | 7.22x | 0.51x |
| EV / EBIT | 2.75x | -1.59x | 7.87x | 10.6x | 6.04x | 0.37x |
| EV / FCF | -247x | -0.71x | -24.6x | 6.37x | 3.78x | 0.14x |
| FCF Yield | -0.4% | -141% | -4.07% | 15.7% | 26.4% | 739% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.1034 | 0.009899 | 0.003799 | -0.0117 | -0.0103 | -0.0274 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,129 | 883.9 | 938.8 | 782.8 | 545.3 | 610.4 |
| EBITDA 1 | 226.7 | 43.01 | -29 | -42.29 | -33.21 | -20.8 |
| EBIT 1 | 219.4 | 36.29 | -36.11 | -49.96 | -39.7 | -28.62 |
| Net income 1 | 274.2 | 26.44 | 10.17 | -31.48 | -28.03 | -75.05 |
| Net Debt 1 | -1,523 | -1,412 | -1,358 | -1,194 | -926.7 | -1,041 |
| Reference price 2 | 0.7831 | 0.4888 | 0.3804 | 0.2315 | 0.2396 | 0.3595 |
| Nbr of stocks (in thousands) | 2,717,194 | 2,771,194 | 2,822,844 | 2,872,844 | 2,867,174 | 2,867,174 |
| Announcement Date | 22/04/21 | 26/04/22 | 26/04/23 | 29/04/24 | 29/04/25 | 29/04/26 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 146M | |
| 10.53x | 1.12x | 3.99x | -.--% | 711M | |
| 23.25x | 2.07x | 9.92x | 0.46% | 138M | |
| 15.49x | 1.12x | 4.1x | -.--% | 75.07M | |
| Average | 16.42x | 1.44x | 6.00x | 0.15% | 267.61M | |
| Weighted average by Cap. | 12.83x | 1.27x | 4.89x | 0.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 2100 Stock
- Valuation BAIOO Family Interactive Limited
Select your edition
All financial news and data tailored to specific country editions
