Stock 1119 IDREAMSKY TECHNOLOGY HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials iDreamSky Technology Holdings Limited

Equities

1119

KYG470811079

Internet Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:09 2024-07-16 am EDT 		5-day change 1st Jan Change
2.52 HKD -3.08% Intraday chart for iDreamSky Technology Holdings Limited -1.95% +9.09%
May. 23 Mighty Jaxx International Pte Ltd. announced that it has received $31 million in funding from a group of investors CI
Apr. 30 IDreamSky Technology Shrinks Loss in 2023 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 4,817 4,166 6,879 4,730 3,266 3,646 -
Enterprise Value (EV) 1 4,817 4,984 6,879 4,730 3,266 3,646 3,646
P/E ratio 14.3 x -9.59 x -39.2 x -1.9 x -5.38 x 6.78 x 5.39 x
Yield - - - - - - -
Capitalization / Revenue 1.72 x 1.3 x 2.61 x 1.73 x 1.7 x 1.11 x 0.99 x
EV / Revenue 1.72 x 1.3 x 2.61 x 1.73 x 1.7 x 1.11 x 0.99 x
EV / EBITDA 6,167,387 x 8,531,514 x 21,359,968 x -15,035,029 x - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 1.22 x 1.76 x - 1.99 x 1.31 x 1.1 x
Nbr of stocks (in thousands) 1,203,234 1,207,348 1,350,745 1,383,778 1,555,361 1,555,086 -
Reference price 2 4.004 3.451 5.093 3.418 2.100 2.345 2.345
Announcement Date 3/26/20 3/25/21 3/30/22 3/30/23 3/28/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 2,793 3,212 2,638 2,734 1,916 3,278 3,681
EBITDA 781.1 488.3 322 -314.6 - - -
EBIT 1 428.2 -401.9 -16.58 -2,392 -175.3 733 937
Operating Margin 15.33% -12.51% -0.63% -87.49% -9.15% 22.36% 25.46%
Earnings before Tax (EBT) 1 390.6 -574.5 -181.2 -2,577 -470.4 583 788
Net income 1 352.2 -441.6 -157.5 -2,492 -556.3 491 663
Net margin 12.61% -13.75% -5.97% -91.16% -29.03% 14.98% 18.01%
EPS 2 0.2800 -0.3600 -0.1300 -1.800 -0.3900 0.3460 0.4350
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - - - - -
Announcement Date 3/26/20 3/25/21 3/30/22 3/30/23 3/28/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - 818 - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - 1.675 x - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 16.3% 7.78% -4.27% -23.1% 8.55% 23.7% 24.8%
ROA (Net income/ Total Assets) 9.31% -6.88% -2.36% -11.8% 3.48% 11.3% 13.9%
Assets 1 3,783 6,420 6,681 21,195 -16,004 4,345 4,770
Book Value Per Share 2 - 2.820 2.890 - 1.060 1.780 2.130
Cash Flow per Share - - 0.1200 - - - -
Capex 1 14.4 16 40.1 31.1 32 43 38
Capex / Sales 0.52% 0.5% 1.52% 1.14% 1.67% 1.31% 1.03%
Announcement Date 3/26/20 3/25/21 3/30/22 3/30/23 3/28/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for iDreamSky Technology Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.345 CNY
Average target price
4.48 CNY
Spread / Average Target
+91.08%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Internet Gaming

1st Jan change Capi.
IDREAMSKY TECHNOLOGY HOLDINGS LIMITED Stock iDreamSky Technology Holdings Limited
+9.09% 518M
NETEASE, INC. Stock NetEase, Inc.
-0.20% 60.41B
NEXON CO., LTD. Stock NEXON Co., Ltd.
+30.45% 17.35B
KRAFTON, INC. Stock KRAFTON, Inc.
+42.05% 8.94B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
-19.25% 5B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-32.91% 3.79B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
-2.57% 3.78B
NETMARBLE CORPORATION Stock Netmarble Corporation
+4.99% 3.7B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-35.85% 3.34B
PLAYTIKA HOLDING CORP. Stock Playtika Holding Corp.
-8.72% 2.89B
Internet Gaming
  1. Stock Market
  2. Equities
  3. 1119 Stock
  4. Financials iDreamSky Technology Holdings Limited