First Time Loading...
F

Fire Rock Holdings Ltd
HKEX:1909

Watchlist Manager
Fire Rock Holdings Ltd
HKEX:1909
Watchlist
Price: 0.13 HKD -1.52% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Fire Rock Holdings Ltd. engages in the browser, web game & mobile game development. [ Read More ]

The intrinsic value of one Fire Rock Holdings Ltd stock under the Base Case scenario is 0.31 HKD. Compared to the current market price of 0.13 HKD, Fire Rock Holdings Ltd is Undervalued by 58%.

Key Points:
Intrinsic Value
Base Case
0.31 HKD
Undervaluation 58%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation Backtest
Fire Rock Holdings Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Fire Rock Holdings Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Fire Rock Holdings Ltd

Provide an overview of the primary business activities
of Fire Rock Holdings Ltd.

What unique competitive advantages
does Fire Rock Holdings Ltd hold over its rivals?

What risks and challenges
does Fire Rock Holdings Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Fire Rock Holdings Ltd.

Provide P/S
for Fire Rock Holdings Ltd.

Provide P/E
for Fire Rock Holdings Ltd.

Provide P/OCF
for Fire Rock Holdings Ltd.

Provide P/FCFE
for Fire Rock Holdings Ltd.

Provide P/B
for Fire Rock Holdings Ltd.

Provide EV/S
for Fire Rock Holdings Ltd.

Provide EV/GP
for Fire Rock Holdings Ltd.

Provide EV/EBITDA
for Fire Rock Holdings Ltd.

Provide EV/EBIT
for Fire Rock Holdings Ltd.

Provide EV/OCF
for Fire Rock Holdings Ltd.

Provide EV/FCFF
for Fire Rock Holdings Ltd.

Provide EV/IC
for Fire Rock Holdings Ltd.

Compare the intrinsic valuations
of Fire Rock Holdings Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Fire Rock Holdings Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Fire Rock Holdings Ltd compared to its peers.

Compare the P/E ratios
of Fire Rock Holdings Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Fire Rock Holdings Ltd with its peers.

Analyze the financial leverage
of Fire Rock Holdings Ltd compared to its main competitors.

Show all profitability ratios
for Fire Rock Holdings Ltd.

Provide ROE
for Fire Rock Holdings Ltd.

Provide ROA
for Fire Rock Holdings Ltd.

Provide ROIC
for Fire Rock Holdings Ltd.

Provide ROCE
for Fire Rock Holdings Ltd.

Provide Gross Margin
for Fire Rock Holdings Ltd.

Provide Operating Margin
for Fire Rock Holdings Ltd.

Provide Net Margin
for Fire Rock Holdings Ltd.

Provide FCF Margin
for Fire Rock Holdings Ltd.

Show all solvency ratios
for Fire Rock Holdings Ltd.

Provide D/E Ratio
for Fire Rock Holdings Ltd.

Provide D/A Ratio
for Fire Rock Holdings Ltd.

Provide Interest Coverage Ratio
for Fire Rock Holdings Ltd.

Provide Altman Z-Score Ratio
for Fire Rock Holdings Ltd.

Provide Quick Ratio
for Fire Rock Holdings Ltd.

Provide Current Ratio
for Fire Rock Holdings Ltd.

Provide Cash Ratio
for Fire Rock Holdings Ltd.

What is the historical Revenue growth
over the last 5 years for Fire Rock Holdings Ltd?

What is the historical Net Income growth
over the last 5 years for Fire Rock Holdings Ltd?

What is the current Free Cash Flow
of Fire Rock Holdings Ltd?

Financials

Balance Sheet Decomposition
Fire Rock Holdings Ltd

Current Assets 109.5m
Cash & Short-Term Investments 85.5m
Receivables 20.6m
Other Current Assets 3.4m
Non-Current Assets 51.4m
Long-Term Investments 27.5m
PP&E 6.2m
Intangibles 15.4m
Other Non-Current Assets 2.3m
Current Liabilities 18.3m
Other Current Liabilities 18.3m
Non-Current Liabilities 11.5m
Long-Term Debt 507k
Other Non-Current Liabilities 11m
Efficiency

Earnings Waterfall
Fire Rock Holdings Ltd

Revenue
134.9m HKD
Cost of Revenue
-27.4m HKD
Gross Profit
107.5m HKD
Operating Expenses
487.4m HKD
Operating Income
594.9m HKD
Other Expenses
-35m HKD
Net Income
559.9m HKD

Free Cash Flow Analysis
Fire Rock Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Fire Rock Holdings Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

47/100
Profitability
Score

Fire Rock Holdings Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Fire Rock Holdings Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

Fire Rock Holdings Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Fire Rock Holdings Ltd

There are no price targets for Fire Rock Holdings Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Fire Rock Holdings Ltd

1M 1M
-16%
6M 6M
-26%
1Y 1Y
-77%
3Y 3Y
-95%
5Y 5Y
-73%
10Y 10Y
-6%
Annual Price Range
0.13
52w Low
0.13
52w High
0.56
Price Metrics
Average Annual Return 34.46%
Standard Deviation of Annual Returns 123.14%
Max Drawdown -96%
Shares Statistics
Market Capitalization 499.2m HKD
Shares Outstanding 3 840 000 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Fire Rock Holdings Ltd

Country

China

Industry

Media

Market Cap

499.2m HKD

Dividend Yield

0%

Description

Fire Rock Holdings Ltd. engages in the browser, web game & mobile game development. The company is headquartered in Shenzhen, Guangdong and currently employs 330 full-time employees. The company went IPO on 2016-02-18. The company launches games of various language versions and licenses self-developed games to licensed operators around the world. Its games are free for players to play on the browsers or for players to download from third party Internet platforms onto mobile devices. The games of the Company include Kings and Legends series, Hero’s Crown series, Heroines of Three Kingdoms series, Endless Battles series and Legends of Fairies series, among others. The firm operates its businesses in China, North America, Japan, Taiwan and Germany.

Contact

GUANGDONG
Shenzhen
9th Floor, Block 1, Chongwen Garden, Nanshan IPark, 3370 Liuxian Avenue, Nanshan District
http://www.firerock.hk

IPO

2016-02-18

Employees

330

Officers

CEO & Executive Director
Mr. Zhiwei Zhou
Chief Information Officer
Mr. Bin Xiang
Chief Marketing Officer
Mr. Zhen Yuan
Head of Project Development
Mr. Jing Xu
Head of Project Support
Mr. Xuan Chen
Executive Director
Ms. Yan Wong
Show More
Joint Company Secretary
Ms. Zijuan Li
Show Less

See Also

Discover More
What is the Intrinsic Value of one Fire Rock Holdings Ltd stock?

The intrinsic value of one Fire Rock Holdings Ltd stock under the Base Case scenario is 0.31 HKD.

Is Fire Rock Holdings Ltd stock undervalued or overvalued?

Compared to the current market price of 0.13 HKD, Fire Rock Holdings Ltd is Undervalued by 58%.