End-of-day quote
Shenzhen S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
9.44
CNY
|
+2.61%
|
|
+8.26%
|
-17.63%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
16,517
|
20,148
|
11,940
|
13,828
|
8,354
|
8,517
|
8,517
|
-
|
Enterprise Value (EV)
1 |
17,649
|
21,754
|
12,712
|
13,292
|
7,652
|
10,339
|
8,517
|
8,517
|
P/E ratio
|
16.2
x
|
77.6
x
|
-62.7
x
|
80.2
x
|
-12.9
x
|
115
x
|
27.2
x
|
21.1
x
|
Yield
|
-
|
0.38%
|
-
|
-
|
-
|
0.44%
|
-
|
-
|
Capitalization / Revenue
|
4.61
x
|
6.26
x
|
2.54
x
|
4.32
x
|
4.22
x
|
6.36
x
|
4.56
x
|
3.92
x
|
EV / Revenue
|
4.61
x
|
6.26
x
|
2.54
x
|
4.32
x
|
4.22
x
|
6.36
x
|
4.56
x
|
3.92
x
|
EV / EBITDA
|
13.7
x
|
51.9
x
|
47.7
x
|
26.9
x
|
-27
x
|
37
x
|
17
x
|
14.3
x
|
EV / FCF
|
-
|
-
|
-
|
5,23,29,188
x
|
6,71,84,536
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
3.68
x
|
4.18
x
|
2.44
x
|
2.78
x
|
1.92
x
|
2.27
x
|
1.75
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
8,88,468
|
8,65,836
|
9,07,300
|
9,07,336
|
9,02,171
|
9,02,191
|
9,02,191
|
-
|
Reference price
2 |
18.59
|
23.27
|
13.16
|
15.24
|
9.260
|
9.440
|
9.440
|
9.440
|
Announcement Date
|
27/02/19
|
28/02/20
|
29/04/21
|
29/04/22
|
28/04/23
|
28/04/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,581
|
3,221
|
4,703
|
3,204
|
1,981
|
1,625
|
1,870
|
2,173
|
EBITDA
1 |
1,202
|
388.1
|
250.3
|
514.6
|
-309.8
|
279.1
|
501.7
|
596.6
|
EBIT
1 |
1,050
|
166.1
|
-17.95
|
189.2
|
-624.8
|
76.5
|
333.8
|
434.8
|
Operating Margin
|
29.32%
|
5.16%
|
-0.38%
|
5.91%
|
-31.54%
|
4.71%
|
17.85%
|
20.01%
|
Earnings before Tax (EBT)
1 |
1,056
|
165
|
-24.08
|
182.3
|
-635.8
|
83.83
|
335.3
|
431.4
|
Net income
1 |
1,009
|
256.5
|
-187.7
|
167.9
|
-634.8
|
91.37
|
317.8
|
409.1
|
Net margin
|
28.18%
|
7.97%
|
-3.99%
|
5.24%
|
-32.05%
|
5.62%
|
17%
|
18.83%
|
EPS
2 |
1.150
|
0.3000
|
-0.2100
|
0.1900
|
-0.7200
|
0.1000
|
0.3470
|
0.4466
|
Free Cash Flow
|
-
|
-
|
-
|
264.2
|
124.3
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
8.25%
|
6.28%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
51.35%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
157.41%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0880
|
-
|
-
|
-
|
0.0500
|
-
|
-
|
Announcement Date
|
27/02/19
|
28/02/20
|
29/04/21
|
29/04/22
|
28/04/23
|
28/04/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
822.9
|
747.2
|
690
|
-
|
479.1
|
437.8
|
519
|
-
|
-
|
-
|
446.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
76.12
|
89.22
|
-166.2
|
-
|
-3.005
|
-1.009
|
-702.2
|
-
|
-
|
-
|
63.45
|
Operating Margin
|
9.25%
|
11.94%
|
-24.09%
|
-
|
-0.63%
|
-0.23%
|
-135.29%
|
-
|
-
|
-
|
14.21%
|
Earnings before Tax (EBT)
1 |
74.35
|
89.62
|
-171.8
|
-
|
-1.784
|
-0.2135
|
-715.4
|
-
|
-
|
-
|
69.16
|
Net income
1 |
75.43
|
91.35
|
-186.4
|
-
|
-8.996
|
3.091
|
-708.9
|
-
|
-
|
-
|
80.92
|
Net margin
|
9.17%
|
12.23%
|
-27.01%
|
-
|
-1.88%
|
0.71%
|
-136.57%
|
-
|
-
|
-
|
18.12%
|
EPS
|
0.0800
|
0.1000
|
-0.2000
|
0.0900
|
-0.0100
|
0.003000
|
-0.8000
|
0.0500
|
-0.1100
|
0.0700
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/08/21
|
26/10/21
|
29/04/22
|
29/04/22
|
28/08/22
|
27/10/22
|
28/04/23
|
28/04/23
|
30/08/23
|
30/10/23
|
28/04/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
1,133
|
1,606
|
772
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
536
|
702
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9426
x
|
4.137
x
|
3.086
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
264
|
124
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
23.8%
|
5.49%
|
-3.71%
|
3.29%
|
-13.1%
|
2%
|
6.68%
|
7.98%
|
ROA (Net income/ Total Assets)
|
14.4%
|
3.16%
|
-
|
2.16%
|
-4.61%
|
-
|
-
|
-
|
Assets
1 |
6,984
|
8,129
|
-
|
7,767
|
13,780
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.050
|
5.570
|
5.400
|
5.480
|
4.830
|
5.040
|
5.390
|
5.810
|
Cash Flow per Share
2 |
0.3100
|
0.6200
|
0.9100
|
0.3600
|
0.1700
|
-0.2500
|
0.6200
|
0.6800
|
Capex
1 |
333
|
642
|
231
|
62.3
|
33.2
|
300
|
300
|
300
|
Capex / Sales
|
9.29%
|
19.92%
|
4.91%
|
1.94%
|
1.67%
|
18.76%
|
16.05%
|
13.81%
|
Announcement Date
|
27/02/19
|
28/02/20
|
29/04/21
|
29/04/22
|
28/04/23
|
28/04/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
9.44
CNY Average target price
9.1
CNY Spread / Average Target -3.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.63% | 1.18B | | +3.04% | 61.86B | | -3.35% | 13.24B | | +18.54% | 7.71B | | +6.47% | 6.68B | | -11.96% | 5.04B | | +13.19% | 4.37B | | -20.74% | 4.15B | | -8.26% | 3.17B | | +1.53% | 2.97B |
Internet Gaming
|