Loading...
XHKG
2100
Market cap159mUSD
Jun 13, Last price  
0.46HKD
1D
1.10%
1Q
-25.81%
Jan 2017
17.95%
IPO
-68.92%
Name

Baioo Family Interactive Ltd

Chart & Performance

D1W1MN
P/E
—
P/S
2.10
EPS
—
Div Yield, %
2.61%
Shrs. gr., 5y
0.30%
Rev. gr., 5y
-4.34%
Revenues
545m
-30.34%
203,243,000454,996,000506,193,000387,105,000383,260,000350,530,000284,489,000680,598,0001,128,967,000883,908,000938,759,000782,764,000545,294,000
Net income
-28m
L-10.95%
6,290,000-20,219,000-131,702,00098,909,00035,513,000-30,409,000112,075,000151,625,000274,190,00026,435,00010,167,000-31,478,000-28,030,000
CFO
0k
-100.00%
131,786,000303,557,000195,486,00053,279,000-13,097,00013,692,000-19,513,000139,814,000333,081,000118,562,00030,167,0009,033,0000
Dividend
Jul 09, 20250.012 HKD/sh

Profile

BAIOO Family Interactive Limited, an investment holding company, primarily develops and operates an online entertainment destination for young teens in the People's Republic of China. It operates through Online Entertainment Business and Other Businesses segments. The company primarily offers games in various genres, including female-oriented games, and pet collection and raising games, as well as comic adapted nijigen games. Its principal products comprise online virtual worlds, such as Aobi Island, Aola Star, Light of Aoya, and Legend of Aoqi, as well as mobile games comprising Zaowufaze, Shiwuyu, Aobi Island, and Aola Star Mobile. The company also operates various online comic series. In addition, it provides online interactive entertainment and education services; software and information technology services; and culture and art services, as well as engages in the research and development of computer software. The company was incorporated in 2009 and is headquartered in Guangzhou, the People's Republic of China.
URL
http://www.baioo.com.hk/
IPO date
Apr 10, 2014
Employees
955
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
545,294
-30.34%
782,764
-16.62%
938,759
6.21%
Cost of revenue
585,544
835,762
979,876
Unusual Expense (Income)
NOPBT
(40,250)
(52,998)
(41,117)
NOPBT Margin
Operating Taxes
1,767
7,974
(7,704)
Tax Rate
NOPAT
(42,017)
(60,972)
(33,413)
Net income
(28,030)
-10.95%
(31,478)
-409.61%
10,167
-61.54%
Dividends
(36,968)
(45,087)
Dividend yield
5.41%
3.92%
Proceeds from repurchase of equity
13,570
BB yield
-1.18%
Debt
Debt current
17,929
17,076
18,834
Long-term debt
17,929
51,448
93,124
Deferred revenue
15,426
Other long-term liabilities
11,330
12,660
15,426
Net debt
(1,194,718)
(1,054,216)
(1,196,753)
Cash flow
Cash from operating activities
9,033
30,167
CAPEX
(88,538)
(17,323)
Cash from investing activities
(291,551)
(100,591)
Cash from financing activities
(57,171)
(64,709)
FCF
(363,870)
(122,759)
(52,801)
Balance
Cash
944,675
1,227,830
1,413,711
Long term investments
285,901
(105,090)
(105,000)
Excess cash
1,203,311
1,083,602
1,261,773
Stockholders' equity
488,636
542,113
591,564
Invested Capital
1,139,708
1,155,844
1,187,830
ROIC
ROCE
EV
Common stock shares outstanding
2,720,543
2,680,283
2,675,526
Price
0.26
0.00%
0.26
-40.70%
0.43
-28.33%
Market cap
693,738
1.50%
683,472
-40.59%
1,150,476
-28.19%
EV
(493,640)
(363,478)
(39,087)
EBITDA
(40,250)
(30,170)
(17,955)
EV/EBITDA
12.26
12.05
2.18
Interest
2,427
3,626
Interest/NOPBT