Loading...
XHKG0434
Market cap419mUSD
Dec 23, Last price  
4.91HKD
1D
-3.73%
1Q
214.74%
Jan 2017
38.31%
IPO
-11.69%
Name

Boyaa Interactive International Ltd

Chart & Performance

D1W1MN
XHKG:0434 chart
P/E
26.13
P/S
7.76
EPS
0.18
Div Yield, %
0.00%
Shrs. gr., 5y
-0.32%
Rev. gr., 5y
-2.73%
Revenues
395m
+5.15%
517,745,000681,262,000945,319,000813,480,000745,194,000735,602,000453,234,000323,816,000351,479,000366,161,000375,266,000394,582,000
Net income
117m
+82.52%
142,791,000135,507,000280,065,000357,799,000211,271,000243,245,000201,532,00033,760,000-45,102,0007,968,00064,200,000117,179,000
CFO
93m
-27.42%
201,389,000210,559,000235,007,000163,141,000259,542,000251,170,000161,085,00070,798,000125,978,000123,935,000128,394,00093,186,000
Dividend
Apr 23, 20240.0372 HKD/sh
Earnings
Apr 18, 2025

Profile

Boyaa Interactive International Limited, an investment holding company, develops and operates online card and board games in the People's Republic of China and internationally. Its web-based and mobile games include board games, such as Texas Hold'em, Fight the Landlord, Big Two Poker, Chinese Chess and Mahjong Games, and other puzzle games. As of December 31, 2021, the company had a portfolio of 69 online games in 11 versions of languages. It also provides advisory services relating to online game applications. In addition, it engages in the retail sale of games and toys; and wholesale of computer games. Boyaa Interactive International Limited was founded in 2004 and is headquartered in Shenzhen, the People's Republic of China.
URL
http://www.boyaa.com.hk
IPO date
Nov 12, 2013
Employees
263
Domiciled in
CN
Incorporated in
KY

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
394,582
5.15%
375,266
2.49%
366,161
4.18%
Cost of revenue
327,864
322,038
300,644
Unusual Expense (Income)
NOPBT
66,718
53,228
65,517
NOPBT Margin
16.91%
14.18%
17.89%
Operating Taxes
9,771
20,997
22,970
Tax Rate
14.65%
39.45%
35.06%
NOPAT
56,947
32,231
42,547
Net income
117,179
82.52%
64,200
705.72%
7,968
-117.67%
Dividends
Dividend yield
Proceeds from repurchase of equity
(112)
(422)
BB yield
0.04%
0.13%
Debt
Debt current
3,569
4,150
860
Long-term debt
21,187
28,906
860
Deferred revenue
(1,012)
Other long-term liabilities
1,012
Net debt
(811,906)
(496,509)
(634,664)
Cash flow
Cash from operating activities
93,186
128,394
123,935
CAPEX
(9,066)
(3,516)
(2,983)
Cash from investing activities
338,615
(89,778)
(256,338)
Cash from financing activities
(4,150)
(4,135)
(4,178)
FCF
(76,757)
32,955
57,867
Balance
Cash
1,609,251
1,427,057
1,361,803
Long term investments
(772,589)
(897,492)
(725,419)
Excess cash
816,933
510,802
618,076
Stockholders' equity
1,305,381
1,188,202
1,802,018
Invested Capital
794,234
693,111
1,164,759
ROIC
7.66%
3.47%
4.63%
ROCE
4.14%
4.42%
3.67%
EV
Common stock shares outstanding
672,745
663,275
657,253
Price
0.57
40.74%
0.41
-19.00%
0.50
-9.09%
Market cap
383,465
42.75%
268,626
-18.26%
328,626
-9.58%
EV
(428,441)
(89,944)
(114,901)
EBITDA
78,482
67,954
82,706
EV/EBITDA
Interest
687
657
240
Interest/NOPBT
1.03%
1.23%
0.37%