Stock DOYU DOUYU INTERNATIONAL HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials DouYu International Holdings Limited

Equities

DOYU

US25985W2044

Internet Services

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-05-31 pm EDT 		5-day change 1st Jan Change
10.14 USD -0.20% Intraday chart for DouYu International Holdings Limited +1.71% +6.74%
May. 24 Asian Equities Traded in the US as American Depositary Receipts Trend Higher in Friday Trading, End Week Lower MT
May. 21 Asian Equities Traded in the US as American Depositary Receipts Trend Lower in Tuesday Trading MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,142 23,203 5,440 3,066 2,156 2,323 - -
Enterprise Value (EV) 1 11,050 15,693 -1,093 -3,487 2,156 -3,621 -2,734 -3,795
P/E ratio 454 x 49.1 x -10.8 x -40.2 x 61.3 x -244,783 x 20.1 x 14.9 x
Yield - - - - - - - -
Capitalization / Revenue 2.63 x 2.42 x 0.59 x 0.43 x 0.39 x 0.51 x 0.5 x 0.52 x
EV / Revenue 1.52 x 1.63 x -0.12 x -0.49 x 0.39 x -0.79 x -0.58 x -0.85 x
EV / EBITDA -266 x 30.5 x 2.55 x 31.3 x - 16.6 x 35.2 x 53.4 x
EV / FCF 16 x 26.8 x 1.54 x 37.9 x - -46.4 x -15.1 x -
FCF Yield 6.26% 3.73% 64.9% 2.64% - -2.15% -6.62% -
Price to Book 1.57 x 3.48 x 0.87 x 0.47 x - 0.35 x 0.34 x 0.34 x
Nbr of stocks (in thousands) 32,462 32,152 32,441 31,748 31,978 31,636 - -
Reference price 2 589.7 721.7 167.7 96.56 67.42 73.43 73.43 73.43
Announcement Date 3/19/20 3/23/21 3/16/22 3/20/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,283 9,602 9,165 7,108 5,530 4,567 4,692 4,439
EBITDA 1 -41.55 515.1 -427.8 -111.4 - -218 -77.68 -71.11
EBIT 1 -131.7 404.2 -516.5 -198.9 -130 -163.3 -111.5 -57.05
Operating Margin -1.81% 4.21% -5.64% -2.8% -2.35% -3.58% -2.38% -1.29%
Earnings before Tax (EBT) 1 36.59 403.4 -605.1 -149.3 68.2 118 151 -
Net income 1 39.75 485.5 -504.9 -75.42 35.52 118 151 -
Net margin 0.55% 5.06% -5.51% -1.06% 0.64% 2.58% 3.22% -
EPS 2 1.300 14.70 -15.50 -2.400 1.100 -0.000300 3.658 4.926
Free Cash Flow 1 691.2 585.5 -708.8 -92 - 78 181 -
FCF margin 9.49% 6.1% -7.73% -1.29% - 1.71% 3.86% -
FCF Conversion (EBITDA) - 113.66% - - - - - -
FCF Conversion (Net income) 1,738.8% 120.6% - - - 66.1% 119.87% -
Dividend per Share - - - - - - - -
Announcement Date 3/19/20 3/23/21 3/16/22 3/20/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 2,348 2,328 1,796 1,833 1,798 1,681 1,483 1,392 1,359 1,296
EBITDA - - - - - - - - - -
EBIT 1 -90.98 -168.7 -101.2 -30.56 -11.12 -56.02 -27.28 -7.514 -8.81 -86.4
Operating Margin -3.87% -7.25% -5.64% -1.67% -0.62% -3.33% -1.84% -0.54% -0.65% -6.67%
Earnings before Tax (EBT) 1 -138.4 -185.3 -85.71 -35.87 -9.29 -18.45 17.75 7.825 73.34 -59.85
Net income 1 -121.4 -174.5 -86.85 -30.92 -2.971 45.32 14.52 6.848 76.38 -62.22
Net margin -5.17% -7.49% -4.84% -1.69% -0.17% 2.7% 0.98% 0.49% 5.62% -4.8%
EPS 2 -3.700 -5.300 -2.700 -1.000 -0.1000 1.400 0.5000 0.2000 2.400 -1.900
Dividend per Share - - - - - - - - - -
Announcement Date 11/16/21 3/16/22 5/18/22 8/15/22 11/21/22 3/20/23 5/18/23 8/14/23 12/7/23 3/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 8,092 7,510 6,533 6,553 - 5,944 5,057 6,118
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 691 586 -709 -92 - 78 181 -
ROE (net income / shareholders' equity) 16.7% 6.8% -7.61% -1.18% - 0.31% 1.23% 1.58%
ROA (Net income/ Total Assets) 4.52% 5.4% -5.92% -0.93% - 1.48% 1.87% -
Assets 1 878.7 8,991 8,532 8,151 - 7,973 8,075 -
Book Value Per Share 2 376.0 208.0 194.0 205.0 - 209.0 213.0 217.0
Cash Flow per Share 2 259.0 20.20 -18.00 -21.20 - -4.380 3.260 4.580
Capex 1 122 82.1 123 24.2 - 47.5 63.7 48.6
Capex / Sales 1.67% 0.86% 1.34% 0.34% - 1.04% 1.36% 1.1%
Announcement Date 3/19/20 3/23/21 3/16/22 3/20/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for DouYu International Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
6
Last Close Price
73.43 CNY
Average target price
45.02 CNY
Spread / Average Target
-38.69%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
DOUYU INTERNATIONAL HOLDINGS LIMITED Stock DouYu International Holdings Limited
+6.74% 321M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+22.55% 426B
NETFLIX, INC. Stock Netflix, Inc.
+31.78% 277B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+4.86% 135B
AIRBNB, INC. Stock Airbnb, Inc.
+6.46% 92.01B
PROSUS N.V. Stock Prosus N.V.
+23.70% 89.16B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+57.94% 58.86B
DOORDASH, INC. Stock DoorDash, Inc.
+11.35% 45.02B
NASPERS LIMITED Stock Naspers Limited
+19.19% 34.77B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-10.55% 31.96B
Other Internet Services
  1. Stock Market
  2. Equities
  3. DOYU Stock
  4. Financials DouYu International Holdings Limited