Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
95.99
USD
|
+1.99%
|
|
+2.65%
|
+3.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
273,162
|
431,820
|
420,541
|
310,721
|
413,519
|
448,298
|
-
|
-
|
Enterprise Value (EV)
1 |
214,794
|
357,855
|
353,039
|
247,963
|
310,902
|
319,964
|
299,424
|
270,930
|
P/E ratio
|
13.1
x
|
34.7
x
|
25.8
x
|
16.2
x
|
14.6
x
|
14.5
x
|
13.1
x
|
11.1
x
|
Yield
|
2.28%
|
0.81%
|
1.2%
|
1.91%
|
2.79%
|
2.42%
|
2.69%
|
2.91%
|
Capitalization / Revenue
|
4.61
x
|
5.86
x
|
4.8
x
|
3.22
x
|
4
x
|
3.92
x
|
3.58
x
|
3.32
x
|
EV / Revenue
|
3.63
x
|
4.86
x
|
4.03
x
|
2.57
x
|
3
x
|
2.8
x
|
2.39
x
|
2
x
|
EV / EBITDA
|
13.1
x
|
19.9
x
|
17.9
x
|
11
x
|
10.1
x
|
9.2
x
|
7.55
x
|
6.15
x
|
EV / FCF
|
13.4
x
|
15
x
|
16.2
x
|
9.89
x
|
9.41
x
|
9
x
|
8.04
x
|
6.47
x
|
FCF Yield
|
7.45%
|
6.66%
|
6.18%
|
10.1%
|
10.6%
|
11.1%
|
12.4%
|
15.5%
|
Price to Book
|
4.47
x
|
5.03
x
|
4.51
x
|
3.12
x
|
3.42
x
|
3.11
x
|
2.7
x
|
2.31
x
|
Nbr of stocks (in thousands)
|
639,804
|
691,023
|
650,472
|
620,272
|
625,422
|
644,494
|
-
|
-
|
Reference price
2 |
426.9
|
624.9
|
646.5
|
500.9
|
661.2
|
695.6
|
695.6
|
695.6
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
59,241
|
73,667
|
87,606
|
96,496
|
103,468
|
114,315
|
125,245
|
135,209
|
EBITDA
1 |
16,404
|
17,996
|
19,693
|
22,487
|
30,764
|
34,761
|
39,654
|
44,061
|
EBIT
1 |
13,791
|
14,538
|
16,417
|
19,629
|
27,709
|
32,241
|
36,436
|
40,773
|
Operating Margin
|
23.28%
|
19.74%
|
18.74%
|
20.34%
|
26.78%
|
28.2%
|
29.09%
|
30.16%
|
Earnings before Tax (EBT)
1 |
25,533
|
15,372
|
21,104
|
24,250
|
34,057
|
37,353
|
41,547
|
46,172
|
Net income
1 |
21,238
|
12,063
|
16,857
|
20,338
|
29,417
|
31,093
|
34,199
|
37,789
|
Net margin
|
35.85%
|
16.37%
|
19.24%
|
21.08%
|
28.43%
|
27.2%
|
27.31%
|
27.95%
|
EPS
2 |
32.67
|
18.01
|
25.03
|
30.85
|
45.23
|
47.84
|
53.26
|
62.52
|
Free Cash Flow
1 |
16,007
|
23,833
|
21,817
|
25,066
|
33,030
|
35,555
|
37,245
|
41,869
|
FCF margin
|
27.02%
|
32.35%
|
24.9%
|
25.98%
|
31.92%
|
31.1%
|
29.74%
|
30.97%
|
FCF Conversion (EBITDA)
|
97.58%
|
132.43%
|
110.79%
|
111.47%
|
107.36%
|
102.28%
|
93.92%
|
95.03%
|
FCF Conversion (Net income)
|
75.37%
|
197.57%
|
129.42%
|
123.25%
|
112.28%
|
114.35%
|
108.91%
|
110.8%
|
Dividend per Share
2 |
9.751
|
5.060
|
7.785
|
9.581
|
18.44
|
16.81
|
18.73
|
20.22
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
22,191
|
24,374
|
23,556
|
23,159
|
24,427
|
25,354
|
25,046
|
24,011
|
27,270
|
27,140
|
26,834
|
26,790
|
29,769
|
30,082
|
35,143
|
EBITDA
1 |
4,581
|
5,444
|
6,273
|
5,555
|
5,456
|
5,203
|
8,302
|
6,724
|
8,210
|
7,528
|
7,002
|
6,088
|
7,458
|
8,139
|
-
|
EBIT
1 |
3,775
|
4,608
|
5,507
|
4,946
|
4,742
|
4,433
|
7,220
|
6,063
|
7,558
|
6,868
|
8,067
|
7,711
|
8,491
|
8,295
|
-
|
Operating Margin
|
17.01%
|
18.91%
|
23.38%
|
21.36%
|
19.41%
|
17.49%
|
28.83%
|
25.25%
|
27.71%
|
25.31%
|
30.06%
|
28.78%
|
28.52%
|
27.58%
|
-
|
Earnings before Tax (EBT)
1 |
4,131
|
6,597
|
5,535
|
5,731
|
8,208
|
4,776
|
8,339
|
8,872
|
9,101
|
7,745
|
8,991
|
8,587
|
9,503
|
9,394
|
-
|
Net income
1 |
3,182
|
5,694
|
4,394
|
5,291
|
6,699
|
3,953
|
6,755
|
8,243
|
7,837
|
6,582
|
7,500
|
7,230
|
7,946
|
7,686
|
-
|
Net margin
|
14.34%
|
23.36%
|
18.65%
|
22.85%
|
27.43%
|
15.59%
|
26.97%
|
34.33%
|
28.74%
|
24.25%
|
27.95%
|
26.99%
|
26.69%
|
25.55%
|
-
|
EPS
2 |
4.730
|
8.570
|
6.630
|
8.000
|
10.17
|
6.050
|
10.37
|
12.69
|
12.06
|
10.12
|
12.14
|
11.43
|
13.34
|
13.82
|
-
|
Dividend per Share
2 |
1.438
|
2.563
|
2.142
|
2.443
|
3.113
|
1.865
|
3.290
|
3.820
|
3.585
|
7.764
|
3.941
|
3.789
|
4.016
|
4.105
|
4.602
|
Announcement Date
|
11/16/21
|
2/24/22
|
5/24/22
|
8/18/22
|
11/17/22
|
2/23/23
|
5/25/23
|
8/24/23
|
11/16/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
58,368
|
73,965
|
67,502
|
62,758
|
102,617
|
128,334
|
148,874
|
177,368
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,007
|
23,833
|
21,817
|
25,066
|
33,030
|
35,555
|
37,245
|
41,869
|
ROE (net income / shareholders' equity)
|
29.4%
|
20.5%
|
19%
|
20.3%
|
25.7%
|
23.9%
|
22.2%
|
21%
|
ROA (Net income/ Total Assets)
|
15.7%
|
11.6%
|
11.4%
|
12.5%
|
16.4%
|
16.2%
|
15.4%
|
15.1%
|
Assets
1 |
134,978
|
104,172
|
147,759
|
163,203
|
179,343
|
191,531
|
222,498
|
250,375
|
Book Value Per Share
2 |
95.40
|
124.0
|
143.0
|
160.0
|
193.0
|
224.0
|
258.0
|
301.0
|
Cash Flow per Share
2 |
26.50
|
37.10
|
7.400
|
42.00
|
54.30
|
71.50
|
67.30
|
67.40
|
Capex
1 |
1,209
|
1,056
|
3,038
|
2,602
|
4,266
|
3,104
|
3,402
|
3,247
|
Capex / Sales
|
2.04%
|
1.43%
|
3.47%
|
2.7%
|
4.12%
|
2.72%
|
2.72%
|
2.4%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
695.6
CNY Average target price
962.7
CNY Spread / Average Target +38.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.04% | 61.86B | | -3.35% | 13.24B | | +18.54% | 7.71B | | +6.47% | 6.68B | | -11.96% | 5.04B | | +13.19% | 4.37B | | -20.74% | 4.15B | | -8.26% | 3.17B | | +1.53% | 2.97B | | -14.36% | 2.76B |
Internet Gaming
|