XSHE
002517
Market cap4.67bUSD
May 30, Last price
15.93CNY
1D
-2.03%
1Q
4.94%
Jan 2017
42.36%
IPO
281.10%
Name
Kingnet Network Co Ltd
Chart & Performance
Profile
Kingnet Network Co., Ltd. engages in the development, operation, and distribution of web and mobile games. The company offers web games under the Blue Moon Legend, Original Legend, and Legendary World Web Edition names; and mobile games under the Blue Moon Legend, National Miracle MU, Gundam Battle Showdown, World of Warship Blitz, Legendary Prosperity, Blue Moon Legend 3D, Blue Moon Legend 2, Original Legend, High-powered Team, and Sword Art Online Black Swordsman: Ace names. It also operates XY game and Kaiying Cloud Games platforms, as well as internet high-tech products. The company was founded in 2008 and is based in Shanghai, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 4,295,390 15.30% | 3,725,534 56.84% | |||||||
Cost of revenue | 2,443,693 | 2,296,742 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,851,697 | 1,428,793 | |||||||
NOPBT Margin | 43.11% | 38.35% | |||||||
Operating Taxes | 116,631 | 23,011 | |||||||
Tax Rate | 6.30% | 1.61% | |||||||
NOPAT | 1,735,066 | 1,405,782 | |||||||
Net income | 1,461,713 42.57% | 1,025,232 21.41% | |||||||
Dividends | (213,057) | ||||||||
Dividend yield | 0.90% | ||||||||
Proceeds from repurchase of equity | (199,970) | 950 | |||||||
BB yield | 0.85% | -0.01% | |||||||
Debt | |||||||||
Debt current | 21,535 | ||||||||
Long-term debt | 6,499 | 33,967 | |||||||
Deferred revenue | 2 | ||||||||
Other long-term liabilities | 4,339 | ||||||||
Net debt | (3,592,700) | (3,129,396) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,706,441 | 1,483,021 | |||||||
CAPEX | (190,998) | ||||||||
Cash from investing activities | (377,826) | 447,276 | |||||||
Cash from financing activities | (1,064,167) | ||||||||
FCF | 1,523,438 | 1,992,752 | |||||||
Balance | |||||||||
Cash | 2,806,867 | 2,550,971 | |||||||
Long term investments | 792,332 | 633,926 | |||||||
Excess cash | 3,384,430 | 2,998,621 | |||||||
Stockholders' equity | 5,205,375 | 3,940,957 | |||||||
Invested Capital | 1,857,278 | 1,492,163 | |||||||
ROIC | 103.60% | 77.47% | |||||||
ROCE | 35.20% | 31.73% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,118,425 | 2,092,187 | |||||||
Price | 11.17 70.27% | 6.56 12.71% | |||||||
Market cap | 23,662,807 72.41% | 13,724,744 10.40% | |||||||
EV | 20,064,523 | 10,665,743 | |||||||
EBITDA | 1,893,206 | 1,460,186 | |||||||
EV/EBITDA | 10.60 | 7.30 | |||||||
Interest | 1,357 | 2,001 | |||||||
Interest/NOPBT | 0.07% | 0.14% |