XHKG
6899
Market cap25mUSD
Mar 26, Last price
0.19HKD
Name
Ourgame International Holdings Ltd
Chart & Performance
Profile
Ourgame International Holdings Limited, an investment holding company, develops and operates online card and board games in the People's Republic of China and internationally. The company operates through Lianzhong Group and AESE Group segments. It operates an integrated online game platform that distributes PC games and provides services through its PC client portals, such as Ourgame Hall; and distributes mobile games and provides services primarily for Android and iOS operating systems through third-party distribution and payment channels, including mobile operators. The company also provides web games through its website ourgame.com, worldpokertour.com, and by third-party distribution channels; and hosts games and offers on-going updates and technical support services for the operation of self-developed and licensed games, as well as prevents, detects, and resolves in-game cheating and hacking activities. In addition, it provides computer related technical support services; offers television production, brand licensing, tour management, and consulting services; and organizes and broadcasts online to offline mind-sports events, tournaments, TV shows, and contents. Ourgame International Holdings Limited was founded in 1998 and is based in Grand Cayman, Cayman Islands.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||
Revenues | 217,712 51.38% | |||||||
Cost of revenue | 295,820 | |||||||
Unusual Expense (Income) | ||||||||
NOPBT | (78,108) | |||||||
NOPBT Margin | ||||||||
Operating Taxes | (50,425) | |||||||
Tax Rate | ||||||||
NOPAT | (27,683) | |||||||
Net income | (26,989) -80.05% | |||||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | (7,050) | |||||||
BB yield | 1.93% | |||||||
Debt | ||||||||
Debt current | 12,128 | |||||||
Long-term debt | 106,326 | |||||||
Deferred revenue | ||||||||
Other long-term liabilities | ||||||||
Net debt | (15,921) | |||||||
Cash flow | ||||||||
Cash from operating activities | (81,866) | |||||||
CAPEX | (4,265) | |||||||
Cash from investing activities | (476,165) | |||||||
Cash from financing activities | (15,065) | |||||||
FCF | (27,676) | |||||||
Balance | ||||||||
Cash | 571,891 | |||||||
Long term investments | (437,516) | |||||||
Excess cash | 123,489 | |||||||
Stockholders' equity | (357,347) | |||||||
Invested Capital | 1,083,290 | |||||||
ROIC | ||||||||
ROCE | ||||||||
EV | ||||||||
Common stock shares outstanding | 1,073,222 | |||||||
Price | 0.34 -17.07% | |||||||
Market cap | 364,896 -15.65% | |||||||
EV | 731,706 | |||||||
EBITDA | (55,740) | |||||||
EV/EBITDA | ||||||||
Interest | 4,749 | |||||||
Interest/NOPBT |