|
Market Closed -
Hong Kong S.E.
06:08:55 11/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 2.970 HKD | +1.37% |
|
-5.11% | -13.16% |
Company Valuation: Boyaa Interactive International Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 371.2 | 326.3 | 264.2 | 371.9 | 2,908 | 2,509 |
| Change | - | -12.12% | -19.02% | 40.77% | 681.91% | -13.71% |
| Enterprise Value (EV) 1 | -743 | -1,036 | -1,148 | -1,225 | 2,762 | 2,388 |
| Change | - | -39.4% | -10.83% | -6.72% | 325.46% | -13.54% |
| P/E | -8.35x | 41.3x | 4.18x | 3.27x | 3.33x | -9.9x |
| PBR | 0.18x | 0.16x | 0.18x | 0.23x | 1.19x | 0.87x |
| PEG | - | -0x | 0x | 0x | 0x | 0x |
| Capitalization / Revenue | 1.06x | 0.89x | 0.7x | 0.94x | 6.36x | 5.37x |
| EV / Revenue | -2.11x | -2.83x | -3.06x | -3.1x | 6.04x | 5.11x |
| EV / EBITDA | -6.69x | -7.71x | -9.91x | -9.26x | 2.62x | -8.09x |
| EV / EBIT | -7.46x | -8.54x | -10.9x | -9.77x | 2.63x | -7.93x |
| EV / FCF | -9.52x | -11x | -11.5x | 55.8x | -1.76x | -4.72x |
| FCF Yield | -10.5% | -9.12% | -8.68% | 1.79% | -56.8% | -21.2% |
| Dividend per Share 3 | - | - | - | 0.0338 | 0.1 | 0.0366 |
| Rate of return | - | - | - | 5.92% | 2.28% | 1.07% |
| EPS 3 | -0.0683 | 0.0121 | 0.0968 | 0.1742 | 1.317 | -0.3453 |
| Distribution rate | - | - | - | 19.4% | 7.59% | -10.6% |
| Net sales 1 | 351.5 | 366.2 | 375.3 | 394.6 | 456.9 | 467.7 |
| EBITDA 1 | 111 | 134.4 | 115.9 | 132.4 | 1,053 | -295.1 |
| EBIT 1 | 99.65 | 121.3 | 105.5 | 125.3 | 1,051 | -301.1 |
| Net income 1 | -45.1 | 7.968 | 64.2 | 117.2 | 883.8 | -238.6 |
| Net Debt 1 | -1,114 | -1,362 | -1,412 | -1,597 | -146.2 | -121.5 |
| Reference price 3 | 0.570 | 0.500 | 0.405 | 0.570 | 4.380 | 3.420 |
| Nbr of stocks (in thousands) | 651,309 | 652,516 | 652,331 | 652,465 | 663,922 | 733,694 |
| Announcement Date | 23/4/21 | 28/4/22 | 28/4/23 | 27/3/24 | 9/4/25 | 30/4/26 |
1HKD in Million2CNY in Million3HKD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 274M | |
| 57.13x | 5.69x | 10.15x | - | 12.6B | |
| -87.25x | 1.48x | 7.69x | -.--% | 9.61B | |
| 11.33x | 4.42x | 8.37x | 6.14% | 7.12B | |
| 28.38x | 4.72x | 23.71x | -.--% | 3.46B | |
| 12.78x | 1.53x | 7.6x | 1.28% | 2.38B | |
| 25.42x | 1.47x | 6.17x | - | 1.63B | |
| 6.26x | 1x | 6.23x | 2.94% | 1.5B | |
| 84.64x | - | - | - | 1.44B | |
| Average | 17.34x | 2.90x | 9.99x | 2.07% | 4.44B | |
| Weighted average by Cap. | 6.62x | 3.69x | 9.95x | 2.12% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 434 Stock
- Valuation Boyaa Interactive International Limited
Select your edition
All financial news and data tailored to specific country editions
