Loading...
XSHE300418
Market cap6.96bUSD
Dec 25, Last price  
40.32CNY
1D
-0.65%
1Q
44.34%
Jan 2017
95.56%
IPO
418.44%
Name

Kunlun Tech Co Ltd

Chart & Performance

D1W1MN
XSHE:300418 chart
P/E
39.46
P/S
10.10
EPS
1.02
Div Yield, %
0.00%
Shrs. gr., 5y
1.53%
Rev. gr., 5y
6.56%
Revenues
4.92b
+3.78%
642,229,810806,204,7171,509,992,7951,934,145,7691,789,140,5642,424,670,6263,436,369,6683,577,178,5003,687,883,6952,739,531,1844,850,320,9234,736,413,0194,915,252,314
Net income
1.26b
+9.15%
181,663,360218,365,226435,906,412326,382,276405,288,398531,497,123998,666,0571,006,050,8301,295,120,6985,041,561,9111,546,847,9911,152,821,4081,258,361,202
CFO
885m
+6.48%
110,105,493122,056,946370,420,022396,800,219192,153,315357,120,9761,045,795,9851,472,965,2101,169,786,539722,592,5641,173,299,077830,830,850884,641,185
Dividend
Jun 28, 20240.049331 CNY/sh
Earnings
May 15, 2025

Profile

Kunlun Tech Co., Ltd. engages in the mobile game platform business worldwide. It also operates a leisure and entertainment social platform, as well as Opera, an information platform. The company was formerly known as Beijing Kunlun Tech Co., Ltd. and changed its name to Kunlun Tech Co., Ltd. in June 2021. The company was founded in 2008 and is based in Beijing, China. Kunlun Tech Co., Ltd. is a subsidiary of Beijing Kunlun World Wide Technology Share Co., Ltd.
URL
https://www.kunlun.com/
IPO date
Jan 21, 2015
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
4,915,252
3.78%
4,736,413
-2.35%
4,850,321
77.05%
Cost of revenue
3,747,541
3,485,763
3,680,713
Unusual Expense (Income)
NOPBT
1,167,711
1,250,650
1,169,608
NOPBT Margin
23.76%
26.40%
24.11%
Operating Taxes
346,282
154,150
79,755
Tax Rate
29.65%
12.33%
6.82%
NOPAT
821,429
1,096,500
1,089,852
Net income
1,258,361
9.15%
1,152,821
-25.47%
1,546,848
-69.32%
Dividends
(77,519)
(200,124)
Dividend yield
0.45%
0.74%
Proceeds from repurchase of equity
(227,618)
(1,942,372)
(1,072,983)
BB yield
0.49%
11.37%
3.96%
Debt
Debt current
468,255
679,294
1,260,468
Long-term debt
358,878
171,655
156,133
Deferred revenue
18,989
Other long-term liabilities
(18,989)
Net debt
(10,935,423)
(9,115,933)
(8,294,734)
Cash flow
Cash from operating activities
884,641
830,831
1,173,299
CAPEX
Cash from investing activities
(431,317)
804,920
Cash from financing activities
(288,483)
FCF
296,958
1,222,790
916,058
Balance
Cash
2,671,987
2,501,794
2,818,190
Long term investments
9,090,568
7,465,088
6,893,145
Excess cash
11,516,793
9,730,061
9,468,818
Stockholders' equity
15,577,321
13,509,512
13,510,517
Invested Capital
7,030,073
5,521,113
5,104,090
ROIC
13.09%
20.64%
32.74%
ROCE
6.17%
8.11%
8.00%
EV
Common stock shares outstanding
1,233,687
1,185,941
1,174,544
Price
37.40
159.54%
14.41
-37.46%
23.04
17.20%
Market cap
46,139,911
169.99%
17,089,403
-36.85%
27,062,082
18.23%
EV
37,929,310
9,818,871
22,603,263
EBITDA
1,373,823
1,392,690
1,322,980
EV/EBITDA
27.61
7.05
17.09
Interest
49,532
44,259
72,760
Interest/NOPBT
4.24%
3.54%
6.22%