Loading...
XHKG
0434
Market cap652mUSD
Jul 31, Last price  
7.62HKD
1D
3.25%
1Q
64.22%
Jan 2017
114.65%
IPO
37.05%
Name

Boyaa Interactive International Ltd

Chart & Performance

D1W1MN
P/E
5.31
P/S
10.28
EPS
1.32
Div Yield, %
0.49%
Shrs. gr., 5y
0.09%
Rev. gr., 5y
7.13%
Revenues
457m
+15.79%
517,745,000681,262,000945,319,000813,480,000745,194,000735,602,000453,234,000323,816,000351,479,000366,161,000375,266,000394,582,000456,885,000
Net income
884m
+654.21%
142,791,000135,507,000280,065,000357,799,000211,271,000243,245,000201,532,00033,760,000-45,102,0007,968,00064,200,000117,179,000883,779,000
CFO
164m
+75.70%
201,389,000210,559,000235,007,000163,141,000259,542,000251,170,000161,085,00070,798,000125,978,000123,935,000128,394,00093,186,000163,728,000
Dividend
Apr 23, 20240.0372 HKD/sh

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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
456,885
15.79%
394,582
5.15%
375,266
2.49%
Cost of revenue
327,767
327,864
322,038
Unusual Expense (Income)
NOPBT
129,118
66,718
53,228
NOPBT Margin
28.26%
16.91%
14.18%
Operating Taxes
159,742
9,771
20,997
Tax Rate
123.72%
14.65%
39.45%
NOPAT
(30,624)
56,947
32,231
Net income
883,779
654.21%
117,179
82.52%
64,200
705.72%
Dividends
(24,002)
Dividend yield
0.82%
Proceeds from repurchase of equity
(5,110)
(112)
BB yield
0.17%
0.04%
Debt
Debt current
3,383
3,569
4,150
Long-term debt
22,501
21,187
28,906
Deferred revenue
(1,012)
Other long-term liabilities
147,423
1,012
Net debt
(405,189)
(811,906)
(496,509)
Cash flow
Cash from operating activities
163,728
93,186
128,394
CAPEX
(9,929)
(9,066)
(3,516)
Cash from investing activities
(733,306)
338,615
(89,778)
Cash from financing activities
(33,624)
(4,150)
(4,135)
FCF
(2,032,052)
(76,757)
32,955
Balance
Cash
157,853
1,609,251
1,427,057
Long term investments
273,220
(772,589)
(897,492)
Excess cash
408,229
816,933
510,802
Stockholders' equity
2,072,714
1,305,381
1,188,202
Invested Capital
2,214,686
794,234
693,111
ROIC
7.66%
3.47%
ROCE
4.92%
4.14%
4.42%
EV
Common stock shares outstanding
671,097
672,745
663,275
Price
4.38
668.42%
0.57
40.74%
0.41
-19.00%
Market cap
2,939,405
666.54%
383,465
42.75%
268,626
-18.26%
EV
2,534,216
(428,441)
(89,944)
EBITDA
137,416
78,482
67,954
EV/EBITDA
18.44
Interest
687
657
Interest/NOPBT
1.03%
1.23%