End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
4.01
CNY
|
-0.25%
|
|
+1.52%
|
-22.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,968
|
52,295
|
61,709
|
28,023
|
37,947
|
29,490
|
-
|
-
|
Enterprise Value (EV)
1 |
66,968
|
56,503
|
62,044
|
26,599
|
37,947
|
29,490
|
29,490
|
29,490
|
P/E ratio
|
24.8
x
|
17.8
x
|
26.2
x
|
-3.97
x
|
73.7
x
|
13.1
x
|
10.1
x
|
8.02
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.56
x
|
3.49
x
|
4.43
x
|
2.44
x
|
2.86
x
|
1.81
x
|
1.51
x
|
1.42
x
|
EV / Revenue
|
4.56
x
|
3.49
x
|
4.43
x
|
2.44
x
|
2.86
x
|
1.81
x
|
1.51
x
|
1.42
x
|
EV / EBITDA
|
19.7
x
|
13.8
x
|
16.7
x
|
-4.38
x
|
24
x
|
8.81
x
|
6.88
x
|
5.63
x
|
EV / FCF
|
-
|
-
|
-79,191,006
x
|
23,472,199
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.77
x
|
1.83
x
|
2.01
x
|
1.18
x
|
1.54
x
|
1.1
x
|
0.99
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
7,030,799
|
7,355,123
|
7,355,123
|
7,355,123
|
7,354,143
|
7,354,143
|
-
|
-
|
Reference price
2 |
9.525
|
7.110
|
8.390
|
3.810
|
5.160
|
4.010
|
4.010
|
4.010
|
Announcement Date
|
2/28/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,690
|
14,983
|
13,929
|
11,475
|
13,285
|
16,328
|
19,468
|
20,708
|
EBITDA
1 |
3,398
|
3,786
|
3,694
|
-6,397
|
1,583
|
3,347
|
4,288
|
5,240
|
EBIT
1 |
3,086
|
3,440
|
3,246
|
-6,940
|
994.4
|
2,734
|
3,656
|
4,608
|
Operating Margin
|
21.01%
|
22.96%
|
23.3%
|
-60.48%
|
7.49%
|
16.74%
|
18.78%
|
22.25%
|
Earnings before Tax (EBT)
1 |
3,084
|
3,424
|
3,244
|
-6,969
|
965.1
|
2,729
|
3,651
|
4,603
|
Net income
1 |
2,278
|
2,946
|
2,327
|
-7,092
|
524
|
2,272
|
2,961
|
3,719
|
Net margin
|
15.51%
|
19.66%
|
16.7%
|
-61.8%
|
3.94%
|
13.91%
|
15.21%
|
17.96%
|
EPS
2 |
0.3833
|
0.4000
|
0.3200
|
-0.9600
|
0.0700
|
0.3056
|
0.3965
|
0.5000
|
Free Cash Flow
|
-
|
-
|
-779.2
|
1,194
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-5.59%
|
10.4%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
3,143
|
-
|
2,930
|
2,691
|
2,333
|
-
|
-
|
-
|
3,497
|
-
|
4,112
|
4,158
|
4,204
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-495.3
|
-
|
357.4
|
266.5
|
-7,825
|
-
|
-
|
-
|
-834.9
|
-
|
585.6
|
550.2
|
303.7
|
Operating Margin
|
-15.76%
|
-
|
12.2%
|
9.9%
|
-335.35%
|
-
|
-
|
-
|
-23.87%
|
-
|
14.24%
|
13.23%
|
7.22%
|
Earnings before Tax (EBT)
1 |
-489
|
-
|
341.1
|
266.5
|
-7,831
|
-
|
-
|
-
|
-875
|
-
|
585.6
|
550.2
|
303.8
|
Net income
1 |
-402.3
|
-
|
276.7
|
204.3
|
-7,782
|
-
|
-
|
-
|
-905.2
|
651.5
|
475.5
|
412.5
|
299.1
|
Net margin
|
-12.8%
|
-
|
9.44%
|
7.59%
|
-333.51%
|
-
|
-
|
-
|
-25.88%
|
-
|
11.56%
|
9.92%
|
7.11%
|
EPS
2 |
-0.0500
|
0.0300
|
0.0400
|
0.0200
|
-1.050
|
0.0600
|
0.0600
|
0.0700
|
-0.1200
|
0.0900
|
0.0638
|
0.0554
|
0.0401
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/29/22
|
4/29/22
|
8/30/22
|
10/30/22
|
4/28/23
|
4/28/23
|
8/30/23
|
10/30/23
|
4/30/24
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
4,208
|
335
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
1,424
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.111
x
|
0.0907
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-779
|
1,194
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11%
|
10.6%
|
7.72%
|
-25.7%
|
2.07%
|
8.36%
|
9.94%
|
11.5%
|
ROA (Net income/ Total Assets)
|
7.21%
|
-
|
5.58%
|
-19.2%
|
-
|
6.1%
|
6.5%
|
7%
|
Assets
1 |
31,588
|
-
|
41,695
|
36,977
|
-
|
37,244
|
45,558
|
53,127
|
Book Value Per Share
2 |
3.430
|
3.880
|
4.170
|
3.240
|
3.340
|
3.650
|
4.060
|
4.550
|
Cash Flow per Share
2 |
0.3000
|
-
|
0.1200
|
-
|
0.4200
|
0.3400
|
0.4800
|
0.5600
|
Capex
1 |
476
|
1,345
|
1,670
|
297
|
977
|
815
|
484
|
484
|
Capex / Sales
|
3.24%
|
8.98%
|
11.99%
|
2.59%
|
7.35%
|
4.99%
|
2.49%
|
2.34%
|
Announcement Date
|
2/28/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/30/24
|
-
|
-
|
-
|
Last Close Price
4.01
CNY Average target price
6.225
CNY Spread / Average Target +55.24% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.29% | 4.07B | | -4.43% | 57.38B | | +4.75% | 14.37B | | +29.13% | 8.21B | | -6.71% | 5.85B | | -22.81% | 4.41B | | -6.99% | 3.59B | | +3.61% | 3.57B | | +0.23% | 3.24B | | -20.87% | 2.79B |
Internet Gaming
|