No data to show
XHKG
0799
Market cap547mUSD
May 09, Last price
3.72HKD
1D
0.00%
1Q
-17.52%
Jan 2017
-28.74%
IPO
8.77%
Name
IGG Inc
Chart & Performance
P/E
7.33
P/S
0.74
EPS
0.51
Div Yield, %
2.28%
Shrs. gr., 5y
-1.89%
Rev. gr., 5y
1.98%
Revenues
5.74b
+8.95%
Net income
581m
+694.87%
CFO
1.12b
+771.74%
Dividend
Sep 10, 20240.085 HKD/sh
Earnings
May 28, 2025
Profile
IGG Inc, an investment holding company, engages in the development and operation of mobile and online games in Asia, North America, Europe, and internationally. The company offers mobile, browser, PC, and client-based online games in 23 languages. It also licenses online games; and provides customer support and technical support services. IGG Inc was founded in 2006 and is headquartered in Singapore.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | ||||||||||
Revenues | 5,737,114 8.95% | 5,265,911 14.69% | 4,591,327 -24.12% | |||||||
Cost of revenue | 5,073,436 | 5,264,791 | 4,811,310 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 663,678 | 1,120 | (219,983) | |||||||
NOPBT Margin | 11.57% | 0.02% | ||||||||
Operating Taxes | 96,983 | 23,980 | 18,385 | |||||||
Tax Rate | 14.61% | 2,141.07% | ||||||||
NOPAT | 566,695 | (22,860) | (238,368) | |||||||
Net income | 580,676 694.87% | 73,053 -114.51% | (503,589) -235.94% | |||||||
Dividends | (97,410) | |||||||||
Dividend yield | 2.08% | |||||||||
Proceeds from repurchase of equity | (51,788) | (76,355) | (2,259) | |||||||
BB yield | 1.11% | 2.00% | 0.07% | |||||||
| Debt | ||||||||||
Debt current | 51,989 | 35,263 | 43,418 | |||||||
Long-term debt | 115,835 | 91,177 | 39,162 | |||||||
Deferred revenue | (4,770) | |||||||||
Other long-term liabilities | 4,770 | |||||||||
Net debt | (2,566,050) | (1,999,484) | (2,160,747) | |||||||
| Cash flow | ||||||||||
Cash from operating activities | 1,120,857 | 128,577 | (98,239) | |||||||
CAPEX | (133,875) | (133,926) | (134,407) | |||||||
Cash from investing activities | (122,920) | (96,229) | (152,029) | |||||||
Cash from financing activities | (205,328) | (143,671) | (73,848) | |||||||
FCF | 452,675 | (98,919) | (396,399) | |||||||
| Balance | ||||||||||
Cash | 2,266,448 | 1,488,769 | 1,587,982 | |||||||
Long term investments | 467,426 | 637,155 | 655,345 | |||||||
Excess cash | 2,447,018 | 1,862,628 | 2,013,761 | |||||||
Stockholders' equity | 3,353,286 | 2,921,532 | 2,939,646 | |||||||
Invested Capital | 761,305 | 935,355 | 630,710 | |||||||
ROIC | 66.80% | |||||||||
ROCE | 20.67% | 0.04% | ||||||||
| EV | ||||||||||
Common stock shares outstanding | 1,155,235 | 1,177,537 | 1,163,358 | |||||||
Price | 4.05 25.00% | 3.24 11.72% | 2.90 -58.15% | |||||||
Market cap | 4,678,702 22.63% | 3,815,220 13.09% | 3,373,738 -58.91% | |||||||
EV | 2,115,994 | 1,815,736 | 1,212,991 | |||||||
EBITDA | 764,654 | 128,208 | (91,438) | |||||||
EV/EBITDA | 2.77 | 14.16 | ||||||||
Interest | 3,635 | 3,844 | 4,291 | |||||||
Interest/NOPBT | 0.55% | 343.21% | ||||||||