Stock 2100 BAIOO FAMILY INTERACTIVE LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials BAIOO Family Interactive Limited

Equities

2100

KYG070381051

Internet Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
0.233 HKD -2.10% Intraday chart for BAIOO Family Interactive Limited -0.85% -8.63%
Mar. 27 Baioo Family Interactive Limited Proposes Special Dividend for the Year Ended 31 December 2023, Payable on 30 July 2024 CI
Mar. 27 BAIOO Family Interactive Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 1,109 1,956 2,127 1,355 1,072 619.5 619.5 -
Enterprise Value (EV) 1 1,109 1,956 2,127 1,355 1,072 665.8 619.5 619.5
P/E ratio 9.47 x 12.7 x 7.6 x 49.3 x 99.1 x -20.1 x 3.11 x 2.18 x
Yield - - - - - - - -
Capitalization / Revenue 3.9 x - 1.88 x 1.53 x 1.14 x 0.85 x 0.43 x 0.37 x
EV / Revenue 3.9 x - 1.88 x 1.53 x 1.14 x 0.85 x 0.43 x 0.37 x
EV / EBITDA - - - 23.9 x 28.6 x -54.2 x 3.1 x 2.11 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - - 0.78 x 0.6 x 0.38 x 0.31 x 0.27 x
Nbr of stocks (in thousands) 2,807,152 2,770,894 2,717,194 2,771,194 2,822,844 2,872,844 2,872,844 -
Reference price 2 0.4500 0.7900 0.9300 0.6000 0.4300 0.2330 0.2330 0.2330
Announcement Date 3/28/19 3/26/20 3/30/21 3/29/22 3/29/23 3/27/24 - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 284.5 - 1,129 883.9 938.8 782.8 1,457 1,675
EBITDA 1 - - - 56.67 37.48 -12.28 200 294
EBIT 1 - - - 29.71 -37.08 -55.13 168 260
Operating Margin - - - 3.36% -3.95% -7.04% 11.53% 15.52%
Earnings before Tax (EBT) 1 - - - 51.33 2.635 -23.43 216 317
Net income 1 - 151.6 - 26.44 10.17 -31.48 202 295.9
Net margin - - - 2.99% 1.08% -4.02% 13.86% 17.66%
EPS 2 0.0475 0.0620 0.1223 0.0122 0.004340 -0.0127 0.0750 0.1070
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 3/28/19 3/26/20 3/30/21 3/29/22 3/29/23 3/27/24 - -
1CNY in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - - - 1.55% 0.6% 7.66% 9.94% 12.7%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - - - 0.7700 0.7100 0.6700 0.7600 0.8800
Cash Flow per Share 2 - - - 0.0400 0.0100 0.0900 0.1000 0.1400
Capex 1 - - - 27 17.3 88.5 39 42
Capex / Sales - - - 3.05% 1.85% 11.31% 2.68% 2.51%
Announcement Date 3/28/19 3/26/20 3/30/21 3/29/22 3/29/23 3/27/24 - -
1CNY in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for BAIOO Family Interactive Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.233 HKD
Average target price
0.62 HKD
Spread / Average Target
+166.09%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Internet Gaming

1st Jan change Capi.
BAIOO FAMILY INTERACTIVE LIMITED Stock BAIOO Family Interactive Limited
-8.63% 85.58M
NETEASE, INC. Stock NetEase, Inc.
+0.92% 60.24B
NEXON CO., LTD. Stock NEXON Co., Ltd.
-2.08% 13.18B
KRAFTON, INC. Stock KRAFTON, Inc.
+23.71% 8B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
+6.90% 6.71B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-11.22% 5.08B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-9.30% 4.75B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
+18.74% 4.36B
NETMARBLE CORPORATION Stock Netmarble Corporation
-3.79% 3.31B
GIANT NETWORK GROUP CO., LTD. Stock Giant Network Group Co., Ltd.
+5.83% 3.1B
Internet Gaming
  1. Stock Market
  2. Equities
  3. 2100 Stock
  4. Financials BAIOO Family Interactive Limited