Market Closed -
Hong Kong S.E.
04:08:17 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
3.38
HKD
|
-1.74%
|
|
+3.05%
|
+4.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
904.8
|
1,231
|
1,025
|
427.6
|
475.2
|
491.6
|
-
|
-
|
Enterprise Value (EV)
1 |
609.1
|
961.9
|
796.1
|
233.4
|
293
|
258.2
|
209.4
|
152.8
|
P/E ratio
|
5.69
x
|
4.77
x
|
22.3
x
|
-6.73
x
|
52.3
x
|
8.64
x
|
6.75
x
|
4.5
x
|
Yield
|
5.33%
|
12.6%
|
2.08%
|
-
|
-
|
7.64%
|
8.1%
|
13.4%
|
Capitalization / Revenue
|
1.36
x
|
1.75
x
|
1.33
x
|
0.73
x
|
0.71
x
|
0.7
x
|
0.67
x
|
0.64
x
|
EV / Revenue
|
0.91
x
|
1.37
x
|
1.03
x
|
0.4
x
|
0.44
x
|
0.37
x
|
0.29
x
|
0.2
x
|
EV / EBITDA
|
3.66
x
|
3.12
x
|
9.87
x
|
-5.23
x
|
10.5
x
|
3.36
x
|
1.88
x
|
-
|
EV / FCF
|
5
x
|
5.89
x
|
16
x
|
-7.88
x
|
-429
x
|
3.45
x
|
2.32
x
|
1.32
x
|
FCF Yield
|
20%
|
17%
|
6.25%
|
-12.7%
|
-0.23%
|
29%
|
43.2%
|
75.7%
|
Price to Book
|
2.46
x
|
2.56
x
|
2.49
x
|
1.26
x
|
1.4
x
|
1.27
x
|
1.14
x
|
-
|
Nbr of stocks (in thousands)
|
1,225,835
|
1,175,004
|
1,152,878
|
1,151,390
|
1,145,360
|
1,137,481
|
-
|
-
|
Reference price
2 |
0.7381
|
1.047
|
0.8889
|
0.3713
|
0.4149
|
0.4322
|
0.4322
|
0.4322
|
Announcement Date
|
3/4/20
|
3/4/21
|
3/28/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
667.6
|
704.1
|
772.8
|
584.9
|
673.1
|
697.6
|
728.6
|
769.1
|
EBITDA
1 |
166.6
|
308.7
|
80.64
|
-44.62
|
27.94
|
76.94
|
111.5
|
-
|
EBIT
1 |
191.9
|
148.6
|
65.42
|
-61.62
|
11.69
|
67.11
|
88.2
|
122.6
|
Operating Margin
|
28.75%
|
21.1%
|
8.47%
|
-10.54%
|
1.74%
|
9.62%
|
12.11%
|
15.94%
|
Earnings before Tax (EBT)
1 |
190
|
297
|
56.99
|
-61.81
|
12.4
|
69.45
|
87.96
|
130.8
|
Net income
1 |
164.8
|
270.2
|
47.31
|
-64.15
|
9.337
|
60.18
|
73.29
|
112.4
|
Net margin
|
24.68%
|
38.38%
|
6.12%
|
-10.97%
|
1.39%
|
8.63%
|
10.06%
|
14.62%
|
EPS
2 |
0.1297
|
0.2196
|
0.0399
|
-0.0552
|
0.007930
|
0.0500
|
0.0640
|
0.0960
|
Free Cash Flow
1 |
121.8
|
163.4
|
49.75
|
-29.64
|
-0.6837
|
74.81
|
90.39
|
115.6
|
FCF margin
|
18.24%
|
23.21%
|
6.44%
|
-5.07%
|
-0.1%
|
10.72%
|
12.41%
|
15.03%
|
FCF Conversion (EBITDA)
|
73.11%
|
52.93%
|
61.7%
|
-
|
-
|
97.23%
|
81.04%
|
-
|
FCF Conversion (Net income)
|
73.91%
|
60.47%
|
105.15%
|
-
|
-
|
124.3%
|
123.33%
|
102.84%
|
Dividend per Share
2 |
0.0394
|
0.1320
|
0.0185
|
-
|
-
|
0.0330
|
0.0350
|
0.0580
|
Announcement Date
|
3/4/20
|
3/4/21
|
3/28/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
313
|
312.3
|
391.8
|
416.3
|
359.3
|
316.8
|
268.2
|
318.7
|
353.7
|
354.2
|
353.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
106.8
|
94.84
|
75.18
|
90.4
|
-24.37
|
-18.7
|
-42.93
|
-44.81
|
56.6
|
36.93
|
43.06
|
Operating Margin
|
34.12%
|
30.37%
|
19.19%
|
21.72%
|
-6.78%
|
-5.9%
|
-16%
|
-14.06%
|
16%
|
10.43%
|
12.19%
|
Earnings before Tax (EBT)
1 |
-
|
147.7
|
-
|
86.5
|
-28.93
|
-20.08
|
-41.74
|
-44.24
|
56.74
|
37.18
|
43.32
|
Net income
1 |
94.08
|
132.8
|
137.4
|
74.24
|
-26.43
|
-21.89
|
-42.27
|
-45.89
|
55.33
|
31.56
|
36.93
|
Net margin
|
30.06%
|
42.52%
|
35.08%
|
17.83%
|
-7.35%
|
-6.91%
|
-15.76%
|
-14.4%
|
15.64%
|
8.91%
|
10.45%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/4/20
|
8/5/20
|
3/4/21
|
8/5/21
|
3/28/22
|
8/24/22
|
3/28/23
|
8/23/23
|
3/27/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
296
|
269
|
229
|
194
|
182
|
233
|
282
|
339
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
122
|
163
|
49.8
|
-29.6
|
-0.68
|
74.8
|
90.4
|
116
|
ROE (net income / shareholders' equity)
|
50.2%
|
62%
|
10.3%
|
-12.4%
|
2.68%
|
17%
|
17.5%
|
21.5%
|
ROA (Net income/ Total Assets)
|
37.6%
|
48.9%
|
7.94%
|
-16.7%
|
1.99%
|
12.7%
|
12%
|
-
|
Assets
1 |
438
|
553
|
596.2
|
383.8
|
468.7
|
475.8
|
613.3
|
-
|
Book Value Per Share
2 |
0.3000
|
0.4100
|
0.3600
|
0.2900
|
0.3000
|
0.3400
|
0.3800
|
-
|
Cash Flow per Share
2 |
0.1000
|
0.1400
|
0.0700
|
-0.0100
|
0.0100
|
0.0600
|
0.0600
|
-
|
Capex
1 |
5.14
|
4.31
|
34.6
|
17.1
|
17.1
|
12.7
|
12.7
|
13.2
|
Capex / Sales
|
0.77%
|
0.61%
|
4.47%
|
2.93%
|
2.54%
|
1.82%
|
1.75%
|
1.71%
|
Announcement Date
|
3/4/20
|
3/4/21
|
3/28/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
0.4322
USD Average target price
0.5392
USD Spread / Average Target +24.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.32% | 501M | | +4.05% | 65.65B | | -0.12% | 13.47B | | +33.01% | 8.55B | | +8.53% | 6.94B | | -8.29% | 5.27B | | +21.47% | 4.79B | | -9.69% | 4.78B | | -0.17% | 3.42B | | +4.67% | 3.13B |
Internet Gaming
|