Loading...
XHKG1022
Market cap45mUSD
Dec 23, Last price  
0.20HKD
1D
0.00%
1Q
17.65%
Jan 2017
-82.61%
IPO
-90.91%
Name

Feiyu Technology International Company Ltd

Chart & Performance

D1W1MN
XHKG:1022 chart
P/E
6.33
P/S
1.45
EPS
0.03
Div Yield, %
0.00%
Shrs. gr., 5y
2.41%
Rev. gr., 5y
22.13%
Revenues
226m
+18.10%
145,037,000339,071,000322,147,000188,133,000131,697,00083,250,000112,851,000117,004,000104,788,000191,519,000226,189,000
Net income
52m
P
52,623,000117,885,00065,882,000-151,002,000-377,455,000-107,508,000-80,342,000-21,460,000-78,103,000-29,637,00052,013,000
CFO
40m
P
94,567,000149,350,000228,392,00017,791,000-75,819,000-121,729,000-72,299,000-35,469,000-53,226,000-4,496,00040,071,000
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.
URL
https://www.feiyuhk.com/en/index.html
IPO date
Dec 05, 2014
Employees
327
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
226,189
18.10%
191,519
82.77%
104,788
-10.44%
Cost of revenue
187,884
218,998
182,470
Unusual Expense (Income)
NOPBT
38,305
(27,479)
(77,682)
NOPBT Margin
16.93%
Operating Taxes
380
1,227
2,987
Tax Rate
0.99%
NOPAT
37,925
(28,706)
(80,669)
Net income
52,013
-275.50%
(29,637)
-62.05%
(78,103)
263.95%
Dividends
Dividend yield
Proceeds from repurchase of equity
4,614
99,648
BB yield
-1.15%
-14.83%
Debt
Debt current
7,569
12,640
11,646
Long-term debt
91,281
64,254
71,964
Deferred revenue
3,373
18,056
14,340
Other long-term liabilities
(19,845)
(15,474)
Net debt
(259,592)
(193,690)
(236,732)
Cash flow
Cash from operating activities
40,071
(4,496)
(53,226)
CAPEX
(6,891)
(15,079)
(28,097)
Cash from investing activities
(43,693)
22,329
(70,622)
Cash from financing activities
27,987
(13,655)
112,141
FCF
43,017
(31,758)
58,670
Balance
Cash
161,207
133,406
130,135
Long term investments
197,235
137,178
190,207
Excess cash
347,133
261,008
315,103
Stockholders' equity
(78,626)
(141,442)
(104,038)
Invested Capital
705,114
688,245
690,187
ROIC
5.44%
ROCE
6.09%
EV
Common stock shares outstanding
1,734,111
1,718,826
1,659,491
Price
0.23
-34.93%
0.36
-12.35%
0.41
125.00%
Market cap
400,580
-34.35%
610,183
-9.21%
672,094
141.37%
EV
155,494
426,777
435,549
EBITDA
45,684
(19,124)
(68,902)
EV/EBITDA
3.40
Interest
3,685
3,968
3,534
Interest/NOPBT
9.62%