First Time Loading...

Boyaa Interactive International Ltd
HKEX:434

Watchlist Manager
Boyaa Interactive International Ltd Logo
Boyaa Interactive International Ltd
HKEX:434
Watchlist
Price: 2.38 HKD 5.78% Market Closed
Updated: Mar 28, 2024

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%.

Key Points:
Intrinsic Value
Base Case
1.16 HKD
Overvaluation 51%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Boyaa Interactive International Ltd

Backtest Boyaa Interactive International Ltd Intrinsic Value
Dive into the past to invest in the future

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.

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

Fundamental Analysis

Financials

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
Efficiency

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

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

Boyaa Interactive International Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Exceptional ROIC
Positive Operating Income
65/100
Profitability
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.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
88/100
Solvency
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

Wall Street analysts forecast Boyaa Interactive International Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Boyaa Interactive International Ltd is 5.01 HKD .

Lowest
Price Target
Not Available
Average
Price Target
5.01 HKD
111% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Boyaa Interactive International Ltd

1M 1M
+167%
6M 6M
+341%
1Y 1Y
+412%
3Y 3Y
+303%
5Y 5Y
+85%
10Y 10Y
-70%
Annual Price Range
2.38
52w Low
0.465
52w High
2.5
Price Metrics
Average Annual Return -24.1%
Standard Deviation of Annual Returns 13.27%
Max Drawdown -83%
Shares Statistics
Market Capitalization 1.7B HKD
Shares Outstanding 709 576 301
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Boyaa Interactive International Ltd Logo
Boyaa Interactive International Ltd

Country

China

Industry

Media

Market Cap

1.7B HKD

Dividend Yield

0%

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

GUANGDONG
Shenzhen
8/F, Block E1, International E Town, TCL Industry Park, 1001 Zhong Shan Yuan Road, Nanshan District
http://www.boyaa.com.hk

IPO

2013-11-12

Employees

279

Officers

Executive Chairman
Mr. Zhikang Dai
Acting CEO, Joint Company Secretary & Executive Director
Ms. Ying Tao
Joint Company Secretary
Mr. Ping Yeung Poon

See Also

Discover More
What is the Intrinsic Value of one Boyaa Interactive International Ltd stock?

The intrinsic value of one Boyaa Interactive International Ltd stock under the Base Case scenario is 1.16 HKD.

Is Boyaa Interactive International Ltd stock undervalued or overvalued?

Compared to the current market price of 2.38 HKD, Boyaa Interactive International Ltd is Overvalued by 51%.