Market Closed -
Hong Kong S.E.
09:08:06 30/04/2024 BST
|
5-day change
|
1st Jan Change
|
14.82
HKD
|
-0.13%
|
|
-2.76%
|
+45.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,441
|
17,574
|
15,191
|
9,004
|
4,376
|
6,472
|
-
|
-
|
Enterprise Value (EV)
1 |
4,646
|
15,384
|
13,056
|
6,181
|
4,376
|
4,736
|
3,714
|
3,800
|
P/E ratio
|
18.6
x
|
1,972
x
|
-17.3
x
|
-16.3
x
|
-51.5
x
|
18
x
|
12.7
x
|
9.55
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.87%
|
1.09%
|
-
|
Capitalization / Revenue
|
2.27
x
|
6.17
x
|
5.62
x
|
2.62
x
|
1.29
x
|
1.45
x
|
1.26
x
|
1.19
x
|
EV / Revenue
|
1.64
x
|
5.4
x
|
4.83
x
|
1.8
x
|
1.29
x
|
1.06
x
|
0.72
x
|
0.7
x
|
EV / EBITDA
|
7.29
x
|
67.1
x
|
-17
x
|
-17.5
x
|
27.6
x
|
7.34
x
|
4.32
x
|
3.51
x
|
EV / FCF
|
5.85
x
|
55.8
x
|
-23
x
|
-16.9
x
|
-
|
13.1
x
|
6.39
x
|
4.27
x
|
FCF Yield
|
17.1%
|
1.79%
|
-4.34%
|
-5.9%
|
-
|
7.65%
|
15.6%
|
23.4%
|
Price to Book
|
2.88
x
|
7.65
x
|
6.49
x
|
4.77
x
|
-
|
3.06
x
|
2.34
x
|
1.69
x
|
Nbr of stocks (in thousands)
|
423,959
|
445,675
|
471,993
|
471,993
|
472,016
|
472,146
|
-
|
-
|
Reference price
2 |
15.19
|
39.43
|
32.19
|
19.08
|
9.271
|
13.73
|
13.73
|
13.73
|
Announcement Date
|
30/03/20
|
25/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,838
|
2,848
|
2,703
|
3,431
|
3,389
|
4,455
|
5,137
|
5,432
|
EBITDA
1 |
637.1
|
229.3
|
-768.2
|
-353
|
158.4
|
645
|
859.5
|
1,083
|
EBIT
1 |
529.3
|
87.69
|
-955.5
|
-567.9
|
-5.222
|
407.8
|
669.4
|
820.5
|
Operating Margin
|
18.65%
|
3.08%
|
-35.35%
|
-16.55%
|
-0.15%
|
9.15%
|
13.03%
|
15.1%
|
Earnings before Tax (EBT)
1 |
545.4
|
107
|
-955.9
|
-559.8
|
-30.1
|
470.1
|
680.5
|
840.4
|
Net income
1 |
346.6
|
9.145
|
-863.8
|
-553.5
|
-83.04
|
359.5
|
497.8
|
694.3
|
Net margin
|
12.21%
|
0.32%
|
-31.96%
|
-16.13%
|
-2.45%
|
8.07%
|
9.69%
|
12.78%
|
EPS
2 |
0.8174
|
0.0200
|
-1.860
|
-1.170
|
-0.1800
|
0.7629
|
1.079
|
1.438
|
Free Cash Flow
1 |
793.9
|
275.7
|
-567
|
-365
|
-
|
362.5
|
581
|
889
|
FCF margin
|
27.97%
|
9.68%
|
-20.97%
|
-10.64%
|
-
|
8.14%
|
11.31%
|
16.36%
|
FCF Conversion (EBITDA)
|
124.61%
|
120.25%
|
-
|
-
|
-
|
56.21%
|
67.6%
|
82.07%
|
FCF Conversion (Net income)
|
229.07%
|
3,015.21%
|
-
|
-
|
-
|
100.83%
|
116.71%
|
128.05%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1200
|
0.1500
|
-
|
Announcement Date
|
30/03/20
|
25/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
-
|
1,324
|
1,594
|
1,837
|
1,753
|
1,636
|
2,132
|
2,221
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-618.6
|
-406.4
|
-161.4
|
-
|
-127.9
|
130.1
|
221.9
|
Operating Margin
|
-
|
-46.71%
|
-25.5%
|
-8.79%
|
-
|
-7.82%
|
6.1%
|
9.99%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-398.5
|
-161.4
|
-
|
-177.9
|
111
|
267
|
Net income
1 |
-325.1
|
-538.7
|
-386.1
|
-167.4
|
-
|
-173.2
|
86
|
219
|
Net margin
|
-
|
-40.67%
|
-24.22%
|
-9.12%
|
-
|
-10.59%
|
4.03%
|
9.86%
|
EPS
2 |
-0.7100
|
-1.150
|
-0.8200
|
-0.3500
|
-
|
-0.3700
|
0.3400
|
0.3900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/09/21
|
30/03/22
|
31/08/22
|
30/03/23
|
26/09/23
|
28/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,795
|
2,190
|
2,135
|
2,823
|
-
|
1,737
|
2,759
|
2,673
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
794
|
276
|
-567
|
-365
|
-
|
363
|
581
|
889
|
ROE (net income / shareholders' equity)
|
23.5%
|
0.44%
|
-37.6%
|
-26.4%
|
-
|
16.9%
|
20.3%
|
21.2%
|
ROA (Net income/ Total Assets)
|
15.1%
|
0.29%
|
-20.6%
|
-11.2%
|
-
|
7.48%
|
10.1%
|
10.8%
|
Assets
1 |
2,295
|
3,105
|
4,194
|
4,920
|
-
|
4,808
|
4,939
|
6,428
|
Book Value Per Share
2 |
5.270
|
5.150
|
4.960
|
4.000
|
-
|
4.490
|
5.870
|
8.100
|
Cash Flow per Share
2 |
2.420
|
0.8100
|
-1.020
|
-0.6900
|
-
|
2.190
|
1.620
|
-
|
Capex
1 |
66.9
|
72.5
|
91.8
|
37.1
|
-
|
189
|
146
|
175
|
Capex / Sales
|
2.36%
|
2.54%
|
3.39%
|
1.08%
|
-
|
4.23%
|
2.85%
|
3.22%
|
Announcement Date
|
30/03/20
|
25/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
13.73
CNY Average target price
17.5
CNY Spread / Average Target +27.46% Consensus |
1st Jan change
|
Capi.
|
---|
| +45.29% | 895M | | +1.27% | 62.28B | | -3.81% | 13.31B | | +23.97% | 8.06B | | +9.57% | 6.88B | | -9.89% | 5.16B | | -14.73% | 4.47B | | +12.94% | 4.39B | | -4.48% | 3.31B | | +5.12% | 3.07B |
Internet Gaming
|