XHKG0799
Market cap574mUSD
Dec 23, Last price
3.90HKD
1D
0.78%
1Q
10.80%
Jan 2017
-25.29%
IPO
14.04%
Name
IGG Inc
Chart & Performance
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 5,265,911 14.69% | 4,591,327 -24.12% | 6,050,894 10.74% | |||||||
Cost of revenue | 5,264,791 | 4,811,310 | 5,507,533 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,120 | (219,983) | 543,361 | |||||||
NOPBT Margin | 0.02% | 8.98% | ||||||||
Operating Taxes | 23,980 | 18,385 | 76,605 | |||||||
Tax Rate | 2,141.07% | 14.10% | ||||||||
NOPAT | (22,860) | (238,368) | 466,756 | |||||||
Net income | 73,053 -114.51% | (503,589) -235.94% | 370,438 -82.33% | |||||||
Dividends | (798,460) | |||||||||
Dividend yield | 9.72% | |||||||||
Proceeds from repurchase of equity | (76,355) | (2,259) | (244,834) | |||||||
BB yield | 2.00% | 0.07% | 2.98% | |||||||
Debt | ||||||||||
Debt current | 35,263 | 43,418 | 86,127 | |||||||
Long-term debt | 91,177 | 39,162 | 145,562 | |||||||
Deferred revenue | (4,770) | (7,860) | ||||||||
Other long-term liabilities | 4,770 | 7,860 | ||||||||
Net debt | (1,999,484) | (2,160,747) | (2,746,468) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 128,577 | (98,239) | 660,263 | |||||||
CAPEX | (133,926) | (134,407) | (270,740) | |||||||
Cash from investing activities | (96,229) | (152,029) | 212,404 | |||||||
Cash from financing activities | (143,671) | (73,848) | (1,111,894) | |||||||
FCF | (98,919) | (396,399) | 373,257 | |||||||
Balance | ||||||||||
Cash | 1,488,769 | 1,587,982 | 1,956,662 | |||||||
Long term investments | 637,155 | 655,345 | 1,021,495 | |||||||
Excess cash | 1,862,628 | 2,013,761 | 2,675,612 | |||||||
Stockholders' equity | 2,921,532 | 2,939,646 | 3,616,017 | |||||||
Invested Capital | 935,355 | 630,710 | 580,427 | |||||||
ROIC | 147.36% | |||||||||
ROCE | 0.04% | 16.65% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,177,537 | 1,163,358 | 1,184,776 | |||||||
Price | 3.24 11.72% | 2.90 -58.15% | 6.93 -14.86% | |||||||
Market cap | 3,815,220 13.09% | 3,373,738 -58.91% | 8,210,498 -18.04% | |||||||
EV | 1,815,736 | 1,212,991 | 5,464,030 | |||||||
EBITDA | 128,208 | (91,438) | 656,765 | |||||||
EV/EBITDA | 14.16 | 8.32 | ||||||||
Interest | 3,844 | 4,291 | 5,976 | |||||||
Interest/NOPBT | 343.21% | 1.10% |