No data to show
XHKG
1022
Market cap67mUSD
Jul 18, Last price
0.31HKD
1D
15.09%
1Q
68.51%
Jan 2017
-73.48%
IPO
-86.14%
Name
Feiyu Technology International Company Ltd
Chart & Performance
P/E
—
P/S
1.76
EPS
—
Div Yield, %
—
Shrs. gr., 5y
2.49%
Rev. gr., 5y
19.65%
Revenues
277m
+22.35%
Net income
-44m
L
CFO
0k
-100.00%
Dividend
May 24, 20160.03 HKD/sh
Profile
Feiyu Technology International Company Ltd., an investment holding company, develops, operates, and distributes mobile, web, and personal computer games in Mainland China. Its game portfolio includes Shen Xian Dao, Carrot Fantasy, San Guo Zhi Ren, Jiong Xi You, Da Hua Shen Xian, Ba Qin, and BATTERY RUN. As of December 31, 2021, it had approximately 229.1 million cumulative registered users, including 173.0 million web game users and 56.1 million mobile game users; 635.9 million cumulative activated downloads for casual games; and 37.4 million cumulative registered users for HTML5 games. The company was founded in 2009 and is headquartered in Xiamen, the People's Republic of China.
IPO date
Dec 05, 2014
Employees
327
Domiciled in
CN
Incorporated in
KY
Valuation
Title CNY 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 | 276,748 22.35% | 226,189 18.10% | 191,519 82.77% | |||||||
Cost of revenue | 318,705 | 187,884 | 218,998 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (41,957) | 38,305 | (27,479) | |||||||
NOPBT Margin | 16.93% | |||||||||
Operating Taxes | 1,673 | 380 | 1,227 | |||||||
Tax Rate | 0.99% | |||||||||
NOPAT | (43,630) | 37,925 | (28,706) | |||||||
Net income | (44,394) -185.35% | 52,013 -275.50% | (29,637) -62.05% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 4,614 | |||||||||
BB yield | -1.15% | |||||||||
| Debt | ||||||||||
Debt current | 6,000 | 7,569 | 12,640 | |||||||
Long-term debt | 83,500 | 91,281 | 64,254 | |||||||
Deferred revenue | 3,373 | 18,056 | ||||||||
Other long-term liabilities | 6,233 | (19,845) | ||||||||
Net debt | (241,550) | (259,592) | (193,690) | |||||||
| Cash flow | ||||||||||
Cash from operating activities | 40,071 | (4,496) | ||||||||
CAPEX | (6,891) | (15,079) | ||||||||
Cash from investing activities | (43,693) | 22,329 | ||||||||
Cash from financing activities | 27,987 | (13,655) | ||||||||
FCF | (39,184) | 43,017 | (31,758) | |||||||
| Balance | ||||||||||
Cash | 102,502 | 161,207 | 133,406 | |||||||
Long term investments | 228,548 | 197,235 | 137,178 | |||||||
Excess cash | 317,213 | 347,133 | 261,008 | |||||||
Stockholders' equity | (122,044) | (78,626) | (141,442) | |||||||
Invested Capital | 700,357 | 705,114 | 688,245 | |||||||
ROIC | 5.44% | |||||||||
ROCE | 6.09% | |||||||||
| EV | ||||||||||
Common stock shares outstanding | 1,749,429 | 1,734,111 | 1,718,826 | |||||||
Price | 0.24 1.73% | 0.23 -34.93% | 0.36 -12.35% | |||||||
Market cap | 411,116 2.63% | 400,580 -34.35% | 610,183 -9.21% | |||||||
EV | 182,324 | 155,494 | 426,777 | |||||||
EBITDA | (41,957) | 45,684 | (19,124) | |||||||
EV/EBITDA | 3.40 | |||||||||
Interest | 3,685 | 3,968 | ||||||||
Interest/NOPBT | 9.62% | |||||||||