Market Closed -
OTC Markets
14:30:16 31/03/2023 BST
|
5-day change
|
1st Jan Change
|
55.21
USD
|
-4.97%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,666
|
8,121
|
8,099
|
7,983
|
5,978
|
5,766
|
-
|
-
|
Enterprise Value (EV)
1 |
8,666
|
5,478
|
5,870
|
6,354
|
5,978
|
4,783
|
3,915
|
2,795
|
P/E ratio
|
10.8
x
|
8.56
x
|
7.79
x
|
9.6
x
|
10.9
x
|
5.95
x
|
5.09
x
|
4.56
x
|
Yield
|
1.4%
|
2.88%
|
4.36%
|
-
|
-
|
6.28%
|
6.74%
|
5.97%
|
Capitalization / Revenue
|
1.5
x
|
1.32
x
|
1.15
x
|
1.01
x
|
0.84
x
|
0.78
x
|
0.7
x
|
0.68
x
|
EV / Revenue
|
1.5
x
|
0.89
x
|
0.83
x
|
0.81
x
|
0.84
x
|
0.64
x
|
0.47
x
|
0.33
x
|
EV / EBITDA
|
6.96
x
|
3.38
x
|
3.21
x
|
4.24
x
|
4.6
x
|
2.74
x
|
2.21
x
|
1.29
x
|
EV / FCF
|
11.7
x
|
5.41
x
|
6.65
x
|
8.19
x
|
-
|
4.53
x
|
3.25
x
|
1.93
x
|
FCF Yield
|
8.53%
|
18.5%
|
15%
|
12.2%
|
-
|
22.1%
|
30.7%
|
51.9%
|
Price to Book
|
1.55
x
|
1.2
x
|
1.13
x
|
-
|
-
|
0.97
x
|
0.73
x
|
0.73
x
|
Nbr of stocks (in thousands)
|
529,345
|
555,160
|
542,566
|
539,344
|
531,263
|
531,263
|
-
|
-
|
Reference price
2 |
16.37
|
14.63
|
14.93
|
14.80
|
11.25
|
10.85
|
10.85
|
10.85
|
Announcement Date
|
31/03/20
|
25/03/21
|
29/03/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,793
|
6,138
|
7,035
|
7,866
|
7,101
|
7,417
|
8,280
|
8,456
|
EBITDA
1 |
1,245
|
1,622
|
1,829
|
1,500
|
1,300
|
1,748
|
1,772
|
2,172
|
EBIT
1 |
778.2
|
1,088
|
1,385
|
1,150
|
821
|
1,375
|
1,591
|
1,878
|
Operating Margin
|
13.43%
|
17.72%
|
19.69%
|
14.62%
|
11.56%
|
18.54%
|
19.21%
|
22.2%
|
Earnings before Tax (EBT)
1 |
866.3
|
1,073
|
1,236
|
840
|
635
|
1,154
|
1,334
|
1,563
|
Net income
1 |
807.2
|
953.5
|
1,062
|
834
|
550
|
971
|
1,134
|
1,270
|
Net margin
|
13.93%
|
15.54%
|
15.1%
|
10.6%
|
7.75%
|
13.09%
|
13.7%
|
15.01%
|
EPS
2 |
1.522
|
1.710
|
1.916
|
1.541
|
1.030
|
1.824
|
2.133
|
2.380
|
Free Cash Flow
1 |
739.3
|
1,012
|
882.8
|
776
|
-
|
1,055
|
1,203
|
1,451
|
FCF margin
|
12.76%
|
16.49%
|
12.55%
|
9.87%
|
-
|
14.22%
|
14.53%
|
17.16%
|
FCF Conversion (EBITDA)
|
59.37%
|
62.43%
|
48.26%
|
51.73%
|
-
|
60.37%
|
67.89%
|
66.82%
|
FCF Conversion (Net income)
|
91.59%
|
106.17%
|
83.12%
|
93.05%
|
-
|
108.65%
|
106.05%
|
114.3%
|
Dividend per Share
2 |
0.2284
|
0.4213
|
0.6503
|
-
|
-
|
0.6820
|
0.7310
|
0.6480
|
Announcement Date
|
31/03/20
|
25/03/21
|
29/03/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Net sales
1 |
3,121
|
2,823
|
3,315
|
-
|
3,626
|
-
|
3,420
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
297.8
|
434.4
|
653.1
|
-
|
405.4
|
-
|
122
|
Operating Margin
|
9.54%
|
15.39%
|
19.7%
|
-
|
11.18%
|
-
|
3.57%
|
Earnings before Tax (EBT)
1 |
382.2
|
370.5
|
702.9
|
-
|
260.4
|
-
|
56
|
Net income
1 |
386.2
|
336.5
|
617
|
565.1
|
268.9
|
-
|
50
|
Net margin
|
12.38%
|
11.92%
|
18.61%
|
-
|
7.42%
|
-
|
1.46%
|
EPS
|
0.7265
|
0.6084
|
1.101
|
1.044
|
-
|
0.9261
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/03/20
|
27/08/20
|
25/03/21
|
30/08/22
|
27/03/23
|
30/08/23
|
27/03/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,643
|
2,229
|
1,629
|
-
|
983
|
1,851
|
2,971
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
739
|
1,012
|
883
|
776
|
-
|
1,055
|
1,203
|
1,451
|
ROE (net income / shareholders' equity)
|
15.3%
|
15.4%
|
15%
|
11.7%
|
-
|
16.3%
|
15%
|
16.2%
|
ROA (Net income/ Total Assets)
|
11.1%
|
10.7%
|
10.2%
|
7.61%
|
-
|
9.84%
|
9.59%
|
10.7%
|
Assets
1 |
7,251
|
8,875
|
10,439
|
10,958
|
-
|
9,868
|
11,824
|
11,920
|
Book Value Per Share
2 |
10.60
|
12.20
|
13.20
|
-
|
-
|
11.20
|
14.80
|
14.90
|
Cash Flow per Share
2 |
2.220
|
2.380
|
-
|
-
|
-
|
2.920
|
3.320
|
3.920
|
Capex
1 |
437
|
317
|
431
|
294
|
-
|
436
|
441
|
447
|
Capex / Sales
|
7.54%
|
5.17%
|
6.12%
|
3.74%
|
-
|
5.88%
|
5.33%
|
5.28%
|
Announcement Date
|
31/03/20
|
25/03/21
|
29/03/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
10.85
CNY Average target price
14.94
CNY Spread / Average Target +37.62% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.43% | 58.43B | | +4.75% | 13.98B | | +29.13% | 8.3B | | -6.71% | 5.84B | | -22.81% | 4.36B | | -22.29% | 4.08B | | +3.61% | 3.59B | | -6.99% | 3.48B | | +0.23% | 3.25B |
Internet Gaming
|