Stock 2022 DIGITAL HOLLYWOOD INTERACTIVE LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Digital Hollywood Interactive Limited

Equities

2022

KYG2871A1022

Internet Services

Market Closed - Hong Kong S.E.
Other stock markets
 09:08:05 02/07/2024 BST 		5-day change 1st Jan Change
0.085 HKD -10.53% Intraday chart for Digital Hollywood Interactive Limited -16.67% +102.38%
03-26 Digital Hollywood Interactive Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Digital Hollywood Interactive Limited Appoints Luo Simin as Executive Director CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 64.97 29.69 22.73 20.48 14.3 10.01
Enterprise Value (EV) 1 32.32 6.434 -7.269 -10.48 -9.465 -11.23
P/E ratio 70.2 x -5.15 x -6.13 x -6.08 x -2.4 x -1.74 x
Yield - - - - - -
Capitalization / Revenue 2.69 x 1.66 x 1.3 x 1.61 x 1.28 x 1.01 x
EV / Revenue 1.34 x 0.36 x -0.41 x -0.82 x -0.85 x -1.13 x
EV / EBITDA 14.2 x -2.47 x 8.57 x 4.43 x 1.77 x 2.02 x
EV / FCF -6.43 x -1.22 x -0.95 x -4.38 x 3.64 x 6.87 x
FCF Yield -15.5% -82.3% -106% -22.8% 27.5% 14.6%
Price to Book 1.22 x 0.63 x 0.5 x 0.5 x 0.42 x 0.36 x
Nbr of stocks (in thousands) 1,850,000 1,850,000 1,854,880 1,856,526 1,861,022 1,861,022
Reference price 2 0.0351 0.0160 0.0123 0.0110 0.007683 0.005379
Announcement Date 30/04/19 23/04/20 30/04/21 27/04/22 26/04/23 26/04/24
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 24.16 17.92 17.55 12.75 11.14 9.909
EBITDA 1 2.272 -2.608 -0.8481 -2.368 -5.361 -5.565
EBIT 1 1.407 -3.634 -1.679 -3.07 -5.802 -5.923
Operating Margin 5.82% -20.28% -9.57% -24.07% -52.07% -59.77%
Earnings before Tax (EBT) 1 2.008 -5.603 -3.439 -3.191 -5.766 -5.626
Net income 1 0.9371 -5.762 -3.639 -3.368 -5.863 -5.771
Net margin 3.88% -32.15% -20.73% -26.41% -52.62% -58.24%
EPS 2 0.000500 -0.003114 -0.002000 -0.001813 -0.003199 -0.003100
Free Cash Flow 1 -5.024 -5.294 7.69 2.394 -2.603 -1.634
FCF margin -20.79% -29.55% 43.82% 18.77% -23.36% -16.49%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 30/04/19 23/04/20 30/04/21 27/04/22 26/04/23 26/04/24
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 32.7 23.3 30 31 23.8 21.2
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -5.02 -5.29 7.69 2.39 -2.6 -1.63
ROE (net income / shareholders' equity) 1.81% -11.5% -7.88% -7.81% -15.5% -18.5%
ROA (Net income/ Total Assets) 1.38% -3.69% -1.82% -3.54% -7.53% -9%
Assets 1 67.98 156.1 200.4 95.04 77.86 64.12
Book Value Per Share 2 0.0300 0.0300 0.0200 0.0200 0.0200 0.0200
Cash Flow per Share 2 0.0200 0.0100 0.0100 0.0200 0.0100 0.0100
Capex 1 2.23 0.27 0 0.01 0.01 0.03
Capex / Sales 9.22% 1.48% 0.02% 0.06% 0.05% 0.34%
Announcement Date 30/04/19 23/04/20 30/04/21 27/04/22 26/04/23 26/04/24
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Gaming

1st Jan change Capi.
DIGITAL HOLLYWOOD INTERACTIVE LIMITED Stock Digital Hollywood Interactive Limited
+102.38% 22.63M
NETEASE, INC. Stock NetEase, Inc.
+0.86% 62.17B
NEXON CO., LTD. Stock NEXON Co., Ltd.
+14.15% 15.1B
KRAFTON, INC. Stock KRAFTON, Inc.
+39.98% 8.88B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
-14.01% 5.36B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-30.30% 3.96B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
-5.85% 3.61B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-32.95% 3.48B
NETMARBLE CORPORATION Stock Netmarble Corporation
-4.99% 3.26B
PLAYTIKA HOLDING CORP. Stock Playtika Holding Corp.
-16.17% 2.74B
Internet Gaming
  1. Stock Market
  2. Equities
  3. 2022 Stock
  4. Financials Digital Hollywood Interactive Limited