Delayed
Hong Kong S.E.
06:22:14 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
1.31
HKD
|
-2.24%
|
|
+13.91%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,476
|
5,831
|
6,992
|
4,376
|
3,278
|
3,412
|
-
|
-
|
Enterprise Value (EV)
1 |
6,476
|
5,487
|
6,938
|
4,583
|
3,278
|
3,653
|
3,412
|
3,412
|
P/E ratio
|
21.1
x
|
7.76
x
|
11.1
x
|
-21.4
x
|
-163
x
|
8.52
x
|
4.6
x
|
12.4
x
|
Yield
|
1.13%
|
3.99%
|
-
|
-
|
-
|
2.42%
|
4.03%
|
2.42%
|
Capitalization / Revenue
|
2.13
x
|
1.53
x
|
1.77
x
|
1.61
x
|
1.26
x
|
1.11
x
|
0.62
x
|
0.95
x
|
EV / Revenue
|
2.13
x
|
1.44
x
|
1.75
x
|
1.69
x
|
1.26
x
|
1.19
x
|
0.62
x
|
0.95
x
|
EV / EBITDA
|
19.7
x
|
5.96
x
|
7.99
x
|
18.7
x
|
-4.57
x
|
9.02
x
|
3.64
x
|
8.24
x
|
EV / FCF
|
21.1
x
|
8.86
x
|
19.9
x
|
-287
x
|
-
|
11
x
|
17.7
x
|
10.6
x
|
FCF Yield
|
4.74%
|
11.3%
|
5.02%
|
-0.35%
|
-
|
9.06%
|
5.66%
|
9.41%
|
Price to Book
|
-
|
1.24
x
|
1.17
x
|
0.77
x
|
-
|
0.54
x
|
0.45
x
|
-
|
Nbr of stocks (in thousands)
|
2,330,150
|
2,510,150
|
2,768,050
|
2,752,672
|
2,752,672
|
2,751,636
|
-
|
-
|
Reference price
2 |
2.779
|
2.323
|
2.526
|
1.590
|
1.191
|
1.240
|
1.240
|
1.240
|
Announcement Date
|
26/03/20
|
24/03/21
|
31/03/22
|
22/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,036
|
3,820
|
3,957
|
2,714
|
2,606
|
3,075
|
5,468
|
3,601
|
EBITDA
1 |
328.5
|
921.1
|
867.9
|
245.1
|
-717.1
|
405
|
936.2
|
414
|
EBIT
1 |
254.9
|
816.9
|
711.4
|
151.9
|
-832.4
|
310
|
428
|
407.5
|
Operating Margin
|
8.39%
|
21.38%
|
17.98%
|
5.6%
|
-31.95%
|
10.08%
|
7.83%
|
11.32%
|
Earnings before Tax (EBT)
1 |
343.6
|
716.8
|
651.1
|
-175.5
|
-25.73
|
392
|
908.5
|
579
|
Net income
1 |
248.3
|
701.3
|
611.8
|
-205
|
-20.08
|
382.4
|
668.6
|
394
|
Net margin
|
8.18%
|
18.36%
|
15.46%
|
-7.56%
|
-0.77%
|
12.44%
|
12.23%
|
10.94%
|
EPS
2 |
0.1315
|
0.2992
|
0.2284
|
-0.0742
|
-0.007300
|
0.1456
|
0.2698
|
0.1000
|
Free Cash Flow
1 |
307.2
|
619.6
|
348.3
|
-15.95
|
-
|
331
|
193
|
321
|
FCF margin
|
10.12%
|
16.22%
|
8.8%
|
-0.59%
|
-
|
10.77%
|
3.53%
|
8.91%
|
FCF Conversion (EBITDA)
|
93.51%
|
67.26%
|
40.13%
|
-
|
-
|
81.73%
|
20.62%
|
77.54%
|
FCF Conversion (Net income)
|
123.71%
|
88.34%
|
56.93%
|
-
|
-
|
86.55%
|
28.87%
|
81.47%
|
Dividend per Share
2 |
0.0313
|
0.0928
|
-
|
-
|
-
|
0.0300
|
0.0500
|
0.0300
|
Announcement Date
|
26/03/20
|
24/03/21
|
31/03/22
|
22/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2023 S1
|
---|
Net sales
1 |
-
|
2,106
|
-
|
1,776
|
1,535
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
44.14
|
Operating Margin
|
-
|
-
|
-
|
-
|
2.87%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
228.5
|
42.57
|
Net income
1 |
287.7
|
-
|
393.5
|
218.2
|
56.82
|
Net margin
|
-
|
-
|
-
|
12.29%
|
3.7%
|
EPS
|
0.1235
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/09/20
|
24/03/21
|
24/08/21
|
31/03/22
|
25/08/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
207
|
-
|
241
|
-
|
-
|
Net Cash position
1 |
-
|
344
|
53.9
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.8455
x
|
-
|
0.594
x
|
-
|
-
|
Free Cash Flow
1 |
307
|
620
|
348
|
-16
|
-
|
331
|
193
|
321
|
ROE (net income / shareholders' equity)
|
22.8%
|
19.4%
|
11.7%
|
-3.58%
|
-
|
6.32%
|
9.63%
|
5.55%
|
ROA (Net income/ Total Assets)
|
14.9%
|
14%
|
8.63%
|
-2.73%
|
-
|
3.7%
|
8.46%
|
3.5%
|
Assets
1 |
1,671
|
5,014
|
7,086
|
7,498
|
-
|
10,336
|
7,904
|
11,257
|
Book Value Per Share
2 |
-
|
1.870
|
2.160
|
2.050
|
-
|
2.310
|
2.750
|
-
|
Cash Flow per Share
|
-
|
-
|
0.1300
|
-0
|
-
|
-
|
-
|
-
|
Capex
1 |
3.16
|
3.97
|
7.29
|
542
|
-
|
83.1
|
79.1
|
73.6
|
Capex / Sales
|
0.1%
|
0.1%
|
0.18%
|
19.98%
|
-
|
2.7%
|
1.45%
|
2.04%
|
Announcement Date
|
26/03/20
|
24/03/21
|
31/03/22
|
22/03/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
1.24
CNY Average target price
2.335
CNY Spread / Average Target +88.27% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 471M | | +0.92% | 60.6B | | -3.76% | 13.4B | | +23.71% | 8B | | +6.90% | 6.71B | | -11.22% | 5.07B | | -9.30% | 4.75B | | +21.09% | 4.58B | | -3.79% | 3.31B | | +5.83% | 3.09B |
Internet Gaming
|