Boyaa Interactive International Ltd
HKEX:434
Intrinsic Value
Boyaa Interactive International Ltd. is an investment holding company, which engages in the management and operation of online card and board games. [ Read More ]
The intrinsic value of one Boyaa Interactive International Ltd stock under the Base Case scenario is 1.16 HKD. Compared to the current market price of 2.38 HKD, Boyaa Interactive International Ltd is Overvalued by 51%.
Valuation Backtest
Boyaa Interactive International Ltd
Run backtest to discover the historical profit from buying and selling Boyaa Interactive International Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Boyaa Interactive International Ltd
Current Assets | 1.8B |
Cash & Short-Term Investments | 1.6B |
Receivables | 29.4m |
Other Current Assets | 147.9m |
Non-Current Assets | 143.4m |
Long-Term Investments | 91.2m |
PP&E | 36.1m |
Intangibles | 1.7m |
Other Non-Current Assets | 14.4m |
Current Liabilities | 320.2m |
Accounts Payable | 73.6m |
Other Current Liabilities | 246.6m |
Non-Current Liabilities | 9.7m |
Long-Term Debt | 8.8m |
Other Non-Current Liabilities | 896k |
Earnings Waterfall
Boyaa Interactive International Ltd
Revenue
|
394.6m
CNY
|
Cost of Revenue
|
-123.3m
CNY
|
Gross Profit
|
271.3m
CNY
|
Operating Expenses
|
-142.5m
CNY
|
Operating Income
|
128.8m
CNY
|
Other Expenses
|
-11.6m
CNY
|
Net Income
|
117.2m
CNY
|
Free Cash Flow Analysis
Boyaa Interactive International Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Boyaa Interactive International Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
Boyaa Interactive International Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Boyaa Interactive International Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Score
Boyaa Interactive International Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Boyaa Interactive International Ltd
According to Wall Street analysts, the average 1-year price target for Boyaa Interactive International Ltd is 5.01 HKD .
Shareholder Return
Price
Boyaa Interactive International Ltd
Average Annual Return | -24.1% |
Standard Deviation of Annual Returns | 13.27% |
Max Drawdown | -83% |
Market Capitalization | 1.7B HKD |
Shares Outstanding | 709 576 301 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Boyaa Interactive International Ltd. is an investment holding company, which engages in the management and operation of online card and board games. The company is headquartered in Shenzhen, Guangdong. The company went IPO on 2013-11-12. The firm provides web-based games and mobile games. Its games include puzzle games, such as Texas Hold’em, Fight the Landlord, Big Two Poker, Chinese Chess and Mahjong Games, as well as leisure games, such as Boyaa Ball Pool, Ant Wars and Happy Babies, among others. Its games are of different language versions, including simplified and traditional Chinese, Thai, Indonesian, German, French, English and Turkish, among others.
Contact
IPO
Employees
Officers
The intrinsic value of one Boyaa Interactive International Ltd stock under the Base Case scenario is 1.16 HKD.
Compared to the current market price of 2.38 HKD, Boyaa Interactive International Ltd is Overvalued by 51%.