Stock 1022 FEIYU TECHNOLOGY INTERNATIONAL COMPANY LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Feiyu Technology International Company Ltd.

Equities

1022

KYG337691037

Internet Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.228 HKD +6.05% Intraday chart for Feiyu Technology International Company Ltd. +6.05% -1.30%
Mar. 26 Feiyu Technology International Company Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 22 Feiyu Technology International Company Ltd. Provides Unaudited Consolidated Earnings Guidance for the Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,203 441.5 241.9 234.4 567.2 538.9
Enterprise Value (EV) 1 1,090 309.6 182.8 158.7 519 479.8
P/E ratio -3.21 x -4.09 x -3.01 x -10.9 x -7.01 x -18.2 x
Yield - - - - - -
Capitalization / Revenue 9.14 x 5.3 x 2.14 x 2 x 5.41 x 2.81 x
EV / Revenue 8.28 x 3.72 x 1.62 x 1.36 x 4.95 x 2.5 x
EV / EBITDA -11.4 x -2.29 x -1.97 x -4.81 x -7.15 x -20 x
EV / FCF -16.2 x -4.05 x -1.87 x -2.53 x -8.49 x -12.2 x
FCF Yield -6.17% -24.7% -53.6% -39.5% -11.8% -8.17%
Price to Book 1.89 x 0.75 x 0.46 x 0.47 x 1.15 x 1.21 x
Nbr of stocks (in thousands) 1,537,029 1,546,943 1,546,943 1,546,943 1,718,826 1,718,826
Reference price 2 0.7829 0.2854 0.1564 0.1515 0.3300 0.3135
Announcement Date 4/23/18 4/18/19 4/20/20 4/22/21 4/22/22 4/25/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 131.7 83.25 112.9 117 104.8 191.5
EBITDA 1 -95.57 -135.4 -92.75 -32.97 -72.59 -23.95
EBIT 1 -105.3 -140.7 -97.02 -35.94 -77.68 -27.48
Operating Margin -79.94% -169.01% -85.97% -30.71% -74.13% -14.35%
Earnings before Tax (EBT) 1 -389.6 -117.2 -87.31 -16.9 -73.57 -23.13
Net income 1 -377.5 -107.5 -80.34 -21.46 -78.1 -29.64
Net margin -286.61% -129.14% -71.19% -18.34% -74.53% -15.47%
EPS 2 -0.2437 -0.0698 -0.0519 -0.0139 -0.0471 -0.0172
Free Cash Flow 1 -67.32 -76.44 -97.94 -62.71 -61.15 -39.18
FCF margin -51.12% -91.82% -86.79% -53.6% -58.35% -20.46%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/23/18 4/18/19 4/20/20 4/22/21 4/22/22 4/25/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 113 132 59.1 75.6 48.2 59.2
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -67.3 -76.4 -97.9 -62.7 -61.1 -39.2
ROE (net income / shareholders' equity) -46.8% -19.7% -16.3% -3.63% -15.6% -5.13%
ROA (Net income/ Total Assets) -6.71% -11.4% -8.05% -3.29% -7.45% -2.65%
Assets 1 5,629 940.7 998.6 652 1,048 1,117
Book Value Per Share 2 0.4100 0.3800 0.3400 0.3200 0.2900 0.2600
Cash Flow per Share 2 0.1000 0.0700 0.1200 0.0900 0.0700 0.0800
Capex 1 9.09 31.8 46.3 28.7 28.1 15.1
Capex / Sales 6.91% 38.15% 41.05% 24.5% 26.81% 7.87%
Announcement Date 4/23/18 4/18/19 4/20/20 4/22/21 4/22/22 4/25/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Internet Gaming

1st Jan change Capi.
FEIYU TECHNOLOGY INTERNATIONAL COMPANY LTD. Stock Feiyu Technology International Company Ltd.
-1.30% 50.95M
NETEASE, INC. Stock NetEase, Inc.
+3.04% 61.86B
NEXON CO., LTD. Stock NEXON Co., Ltd.
-3.35% 13.24B
KRAFTON, INC. Stock KRAFTON, Inc.
+18.54% 7.71B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
+6.47% 6.68B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-11.96% 5.04B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
+13.19% 4.37B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-20.74% 4.15B
NETMARBLE CORPORATION Stock Netmarble Corporation
-8.26% 3.17B
GIANT NETWORK GROUP CO., LTD. Stock Giant Network Group Co., Ltd.
+1.53% 2.97B
Internet Gaming
  1. Stock Market
  2. Equities
  3. 1022 Stock
  4. Financials Feiyu Technology International Company Ltd.