Stock 82 CRAZY SPORTS GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crazy Sports Group Limited

Equities

82

BMG249551091

Software

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.082 HKD +3.80% Intraday chart for Crazy Sports Group Limited +1.23% -18.00%
Mar. 26 Crazy Sports Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 13 Crazy Sports Group Flags Loss for 2023 MT

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,243 842.7 1,306 1,471 1,068 452.6
Enterprise Value (EV) 1 1,070 803.6 1,173 1,398 1,023 410.3
P/E ratio -1.55 x -4.55 x -9.45 x 9.42 x 60.5 x -19.5 x
Yield - - - - - -
Capitalization / Revenue 0.37 x 0.34 x 4.34 x 2.88 x 1.52 x 0.92 x
EV / Revenue 0.32 x 0.33 x 3.9 x 2.73 x 1.45 x 0.84 x
EV / EBITDA -4.53 x -11.2 x 53 x 31.6 x 49 x 74.3 x
EV / FCF -57.4 x -46.5 x 21.6 x -13.5 x -78.5 x 106 x
FCF Yield -1.74% -2.15% 4.63% -7.4% -1.27% 0.95%
Price to Book 1.11 x 0.94 x 1.51 x 1.4 x 1.31 x 0.58 x
Nbr of stocks (in thousands) 4,213,395 4,213,395 4,503,575 4,526,135 4,526,135 4,526,135
Reference price 2 0.2950 0.2000 0.2900 0.3250 0.2360 0.1000
Announcement Date 4/24/19 4/17/20 4/7/21 4/22/22 4/26/23 4/17/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,382 2,445 300.8 511.2 703.5 490.2
EBITDA 1 -235.9 -71.86 22.13 44.26 20.87 5.519
EBIT 1 -238.8 -81.28 16.44 38.06 2.338 -12.66
Operating Margin -7.06% -3.32% 5.47% 7.45% 0.33% -2.58%
Earnings before Tax (EBT) 1 -654.7 -194.1 66.39 140.5 16.04 -22.54
Net income 1 -647.6 -185.2 -131.9 157 17.76 -23.22
Net margin -19.15% -7.57% -43.85% 30.71% 2.52% -4.74%
EPS 2 -0.1902 -0.0440 -0.0307 0.0345 0.003900 -0.005130
Free Cash Flow 1 -18.62 -17.3 54.36 -103.4 -13.04 3.88
FCF margin -0.55% -0.71% 18.07% -20.23% -1.85% 0.79%
FCF Conversion (EBITDA) - - 245.67% - - 70.3%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/24/19 4/17/20 4/7/21 4/22/22 4/26/23 4/17/24
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 173 39.1 133 73 44.8 42.4
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -18.6 -17.3 54.4 -103 -13 3.88
ROE (net income / shareholders' equity) -49.4% -18.6% 7.64% 14.8% 1.9% -2.92%
ROA (Net income/ Total Assets) -8.88% -3.49% 0.84% 1.87% 0.11% -0.7%
Assets 1 7,289 5,299 -15,785 8,398 15,550 3,340
Book Value Per Share 2 0.2700 0.2100 0.1900 0.2300 0.1800 0.1700
Cash Flow per Share 2 0.0300 0.0100 0.0200 0.0200 0.0200 0.0100
Capex 1 1.41 2.97 1.67 2.98 0.33 0.08
Capex / Sales 0.04% 0.12% 0.56% 0.58% 0.05% 0.02%
Announcement Date 4/24/19 4/17/20 4/7/21 4/22/22 4/26/23 4/17/24
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Mobile Application Software

1st Jan change Capi.
CRAZY SPORTS GROUP LIMITED Stock Crazy Sports Group Limited
-18.00% 47.41M
DIDI GLOBAL INC. Stock DiDi Global Inc.
+27.09% 24.31B
BEIJING ULTRAPOWER SOFTWARE CO., LTD. Stock Beijing Ultrapower Software Co., Ltd.
+9.94% 2.63B
ZHEJIANG JINKE TOM CULTURE INDUSTRY CO., LTD. Stock Zhejiang Jinke Tom Culture Industry Co., Ltd.
-20.45% 1.91B
LIFE360, INC. Stock Life360, Inc.
+80.82% 1.86B
FINVOLUTION GROUP Stock FinVolution Group
-0.20% 1.27B
SHANGHAI YAOJI TECHNOLOGY CO., LTD. Stock Shanghai Yaoji Technology Co., Ltd.
+7.97% 1.36B
ZX INC. Stock ZX Inc.
-50.86% 1.51B
KAKAO GAMES CORP. Stock Kakao Games Corp.
-18.38% 1.25B
DENA CO., LTD. Stock DeNA Co., Ltd.
+15.94% 1.13B
Mobile Application Software
  1. Stock Market
  2. Equities
  3. 82 Stock
  4. Financials Crazy Sports Group Limited