Valuation BAIOO Family Interactive Limited

Stocks

Market Closed - Hong Kong S.E. 01:38:14 25/09/2026 pm IST			5-day change	1st Jan Change
0.2550 ^HKD	-3.77%		-1.92%	-36.25%

27/08	BAIOO Family Interactive Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
26/06	BAIOO Family Interactive Limited Approves Special Dividend for the Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,128	1,355	1,074	665	687	1,031
Change	-	-36.34%	-20.73%	-38.07%	3.32%	50.01%
Enterprise Value (EV) ¹	604.3	-57.86	-284	-528.6	-239.7	-10.69
Change	-	-109.57%	-390.88%	-86.11%	54.65%	95.54%
P/E	7.57x	49.4x	100x	-19.7x	-23.3x	-13.1x
PBR	1.23x	0.81x	0.63x	0.4x	0.43x	0.69x
PEG	-	-0.5x	-1.6x	0x	1.9x	-0x
Capitalization / Revenue	1.88x	1.53x	1.14x	0.85x	1.26x	1.69x
EV / Revenue	0.54x	-0.07x	-0.3x	-0.68x	-0.44x	-0.02x
EV / EBITDA	2.67x	-1.35x	9.79x	12.5x	7.22x	0.51x
EV / EBIT	2.75x	-1.59x	7.87x	10.6x	6.04x	0.37x
EV / FCF	-247x	-0.71x	-24.6x	6.37x	3.78x	0.14x
FCF Yield	-0.4%	-141%	-4.07%	15.7%	26.4%	739%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.1034	0.009899	0.003799	-0.0117	-0.0103	-0.0274
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,129	883.9	938.8	782.8	545.3	610.4
EBITDA ¹	226.7	43.01	-29	-42.29	-33.21	-20.8
EBIT ¹	219.4	36.29	-36.11	-49.96	-39.7	-28.62
Net income ¹	274.2	26.44	10.17	-31.48	-28.03	-75.05
Net Debt ¹	-1,523	-1,412	-1,358	-1,194	-926.7	-1,041
Reference price ²	0.7831	0.4888	0.3804	0.2315	0.2396	0.3595
Nbr of stocks (in thousands)	27,17,194	27,71,194	28,22,844	28,72,844	28,67,174	28,67,174
Announcement Date	22/04/21	26/04/22	26/04/23	29/04/24	29/04/25	29/04/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAIOO FAMILY INTERACTIVE LIMITED	-	-	-	-	9.29Cr
NETEASE, INC.	12.88x	2.67x	6.6x	2.71%	7.38TCr
NEXON CO., LTD.	21.35x	3.71x	13.22x	14.98%	1.55TCr
SQUARE ENIX HOLDINGS CO., LTD.	25.32x	2.47x	11.72x	1.74%	677.95Cr
KRAFTON, INC.	9.75x	1.26x	3.7x	1.14%	633.89Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.28x	2.29x	10.94x	5.42%	569.52Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	12.58x	2.98x	7.77x	5.95%	365.58Cr
KOEI TECMO HOLDINGS CO., LTD.	15.21x	5.22x	12.41x	3.3%	354.75Cr
NC CORPORATION	9.47x	0.99x	4.46x	1.39%	304.11Cr
PERFECT WORLD CO., LTD.	16.5x	1.96x	9.57x	5.07%	288.19Cr
Average	15.15x	2.61x	8.93x	4.63%	1.21TCr
Weighted average by Cap.	14.57x	2.72x	8.01x	4.41%