iDreamSky Technology Holdings Ltd
HKEX:1119

Watchlist Manager
iDreamSky Technology Holdings Ltd Logo
iDreamSky Technology Holdings Ltd
HKEX:1119
Watchlist
Price: 0.58 HKD 7.41% Market Closed
Market Cap: 1.2B HKD

Relative Value

The Relative Value of one iDreamSky Technology Holdings Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 0.58 HKD, iDreamSky Technology Holdings Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

iDreamSky Technology Holdings Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
58
Median 3Y
2.3
Median 5Y
2.5
Industry
1.5
Forward
0.2
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-6.8
Industry
17.2
Forward
1.8
vs History
98
vs Industry
45
Median 3Y
19.4
Median 5Y
21.9
Industry
11
vs History
vs Industry
6
Median 3Y
-9.2
Median 5Y
-12
Industry
15.5
vs History
98
vs Industry
57
Median 3Y
2.7
Median 5Y
2.4
Industry
1.8
vs History
98
vs Industry
54
Median 3Y
2.4
Median 5Y
2.5
Industry
1.6
Forward
0.3
vs History
98
vs Industry
39
Median 3Y
8.4
Median 5Y
7.4
Industry
3.5
vs History
vs Industry
5
Median 3Y
-8.7
Median 5Y
10.4
Industry
8.9
Forward
1.7
vs History
vs Industry
11
Median 3Y
-36.8
Median 5Y
-6.6
Industry
12.7
Forward
2
vs History
98
vs Industry
42
Median 3Y
19.6
Median 5Y
22.3
Industry
10.6
vs History
vs Industry
28
Median 3Y
-19.5
Median 5Y
-23.8
Industry
12.6
vs History
98
vs Industry
70
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4

Multiples Across Competitors

Competitors Multiples
iDreamSky Technology Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
iDreamSky Technology Holdings Ltd
HKEX:1119
1.2B HKD 0.8 -2.7 -207.4 -207.4
CN
NetEase Inc
NASDAQ:NTES
87.2B USD 5.5 16.9 12.6 13.4
JP
Nintendo Co Ltd
TSE:7974
12.4T JPY 7.1 33.6 31.8 33.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
71.3B USD 3.4 50.3 39.3 39.3
US
Roblox Corp
NYSE:RBLX
58.9B USD 13.2 -60.8 -63.1 -51
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.6 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.6B USD 7.3 -11.4 53 -125.8
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.9 26.4 17.9 19.6
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
124.8B CNY 3.6 34.4 20.6 20.6
P/E Multiple
Earnings Growth PEG
CN
iDreamSky Technology Holdings Ltd
HKEX:1119
Average P/E: 35.9
Negative Multiple: -2.7
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
16.9
17%
1
JP
Nintendo Co Ltd
TSE:7974
33.6
32%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
50.3
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -60.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
26.4
0%
N/A
JP
Konami Holdings Corp
TSE:9766
34.1
21%
1.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.4
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
iDreamSky Technology Holdings Ltd
HKEX:1119
Average EV/EBITDA: 27.8
Negative Multiple: -207.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
12.6
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.8
37%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.3
76%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
17.9
5%
3.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.6
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
iDreamSky Technology Holdings Ltd
HKEX:1119
Average EV/EBIT: 27.4
Negative Multiple: -207.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.4
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
33.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.3
88%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -51 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -125.8 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.6
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.6
48%
0.4