End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
9.86
CNY
|
+0.10%
|
|
-1.50%
|
-16.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57,057
|
59,309
|
40,576
|
25,165
|
23,424
|
19,472
|
-
|
-
|
Enterprise Value (EV)
1 |
56,320
|
57,172
|
39,853
|
22,529
|
23,424
|
17,507
|
16,448
|
16,200
|
P/E ratio
|
38.1
x
|
36.9
x
|
107
x
|
17.7
x
|
45.5
x
|
20.5
x
|
14.7
x
|
14.3
x
|
Yield
|
0.54%
|
0.54%
|
0.59%
|
2.75%
|
-
|
3.02%
|
4.46%
|
5.84%
|
Capitalization / Revenue
|
7.1
x
|
5.8
x
|
4.76
x
|
3.28
x
|
3.01
x
|
2.29
x
|
2.05
x
|
1.87
x
|
EV / Revenue
|
7.01
x
|
5.59
x
|
4.68
x
|
2.94
x
|
3.01
x
|
2.06
x
|
1.73
x
|
1.55
x
|
EV / EBITDA
|
33.9
x
|
31.7
x
|
129
x
|
13.6
x
|
22.4
x
|
11.8
x
|
10.1
x
|
9.12
x
|
EV / FCF
|
-
|
18,320,816
x
|
58,739,896
x
|
25,655,649
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
5.98
x
|
5.28
x
|
3.78
x
|
2.75
x
|
-
|
2.07
x
|
1.93
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
1,938,944
|
2,010,469
|
1,997,846
|
1,978,400
|
1,978,400
|
1,974,871
|
-
|
-
|
Reference price
2 |
29.43
|
29.50
|
20.31
|
12.72
|
11.84
|
9.860
|
9.860
|
9.860
|
Announcement Date
|
2/20/20
|
4/14/21
|
4/14/22
|
4/6/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,038
|
10,225
|
8,518
|
7,670
|
7,791
|
8,490
|
9,511
|
10,428
|
EBITDA
1 |
1,664
|
1,805
|
309.2
|
1,653
|
1,044
|
1,490
|
1,629
|
1,776
|
EBIT
1 |
1,349
|
1,628
|
150.1
|
1,473
|
895.5
|
1,211
|
1,407
|
1,634
|
Operating Margin
|
16.78%
|
15.93%
|
1.76%
|
19.2%
|
11.49%
|
14.26%
|
14.79%
|
15.67%
|
Earnings before Tax (EBT)
1 |
1,353
|
1,657
|
156.6
|
1,486
|
904.6
|
1,340
|
1,411
|
1,634
|
Net income
1 |
1,504
|
1,549
|
371.2
|
1,377
|
491.5
|
894.4
|
1,270
|
1,340
|
Net margin
|
18.71%
|
15.14%
|
4.36%
|
17.95%
|
6.31%
|
10.54%
|
13.35%
|
12.85%
|
EPS
2 |
0.7733
|
0.8000
|
0.1900
|
0.7200
|
0.2600
|
0.4819
|
0.6711
|
0.6914
|
Free Cash Flow
|
-
|
3,121
|
678.5
|
878.1
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
30.52%
|
7.96%
|
11.45%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
172.93%
|
219.39%
|
53.13%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
201.52%
|
182.79%
|
63.76%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1600
|
0.1600
|
0.1200
|
0.3500
|
-
|
0.2977
|
0.4400
|
0.5754
|
Announcement Date
|
2/20/20
|
4/14/21
|
4/14/22
|
4/6/23
|
4/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
1,779
|
2,128
|
1,795
|
3,923
|
1,788
|
1,959
|
1,904
|
2,556
|
1,736
|
1,595
|
1,329
|
1,604
|
1,740
|
1,873
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-653.9
|
-
|
312.8
|
-
|
302.4
|
-17.93
|
-
|
154.9
|
272.9
|
-
|
-
|
158.3
|
319.4
|
384.8
|
Operating Margin
|
-
|
-36.77%
|
-
|
17.42%
|
-
|
16.91%
|
-0.92%
|
-
|
6.06%
|
15.73%
|
-
|
-
|
9.87%
|
18.36%
|
20.55%
|
Earnings before Tax (EBT)
1 |
-
|
-638
|
-
|
315.7
|
-
|
308.2
|
-15.61
|
-
|
196.7
|
274.2
|
-
|
-
|
158.3
|
319.4
|
384.8
|
Net income
1 |
1,271
|
-428.7
|
840.2
|
297.2
|
1,137
|
304.5
|
-64.77
|
-
|
138.6
|
234.8
|
-123.2
|
-29.76
|
119.3
|
261
|
318.7
|
Net margin
|
-
|
-24.11%
|
39.48%
|
16.56%
|
28.99%
|
17.03%
|
-3.31%
|
-
|
5.42%
|
13.53%
|
-7.73%
|
-2.24%
|
7.44%
|
15%
|
17.02%
|
EPS
2 |
-
|
-0.2200
|
0.4400
|
0.1600
|
-
|
0.1600
|
-0.0400
|
0.1300
|
0.0700
|
0.1200
|
-0.0600
|
-0.0200
|
0.0615
|
0.1346
|
0.1643
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/28/20
|
4/14/22
|
4/25/22
|
8/12/22
|
8/12/22
|
10/20/22
|
4/6/23
|
4/24/23
|
8/30/23
|
10/27/23
|
4/15/24
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
737
|
2,137
|
724
|
2,636
|
-
|
1,966
|
3,024
|
3,272
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
3,121
|
678
|
878
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.7%
|
15.2%
|
3.51%
|
14.2%
|
-
|
10.7%
|
12.4%
|
13.6%
|
ROA (Net income/ Total Assets)
|
9.22%
|
9.64%
|
2.14%
|
8.43%
|
-
|
6.05%
|
7.62%
|
8.49%
|
Assets
1 |
16,316
|
16,068
|
17,350
|
16,338
|
-
|
14,784
|
16,667
|
15,787
|
Book Value Per Share
2 |
4.920
|
5.590
|
5.370
|
4.630
|
-
|
4.770
|
5.100
|
5.050
|
Cash Flow per Share
2 |
1.040
|
1.910
|
0.5600
|
0.6000
|
-
|
0.6200
|
0.6700
|
0.6700
|
Capex
1 |
449
|
572
|
419
|
277
|
-
|
374
|
386
|
79.1
|
Capex / Sales
|
5.59%
|
5.59%
|
4.92%
|
3.61%
|
-
|
4.4%
|
4.06%
|
0.76%
|
Announcement Date
|
2/20/20
|
4/14/21
|
4/14/22
|
4/6/23
|
4/15/24
|
-
|
-
|
-
|
Last Close Price
9.86
CNY Average target price
11.06
CNY Spread / Average Target +12.13% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.72% | 2.69B | | +6.16% | 67.5B | | +3.25% | 14.21B | | +30.42% | 8.58B | | -1.04% | 6.28B | | -14.83% | 5.02B | | -20.93% | 4.14B | | +13.94% | 3.98B | | -2.82% | 3.85B | | +1.26% | 3.37B |
Internet Gaming
|