First Time Loading...
Search stocks here...
Dashboard Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator
Pricing About Contact Us
Sign Up Log in

Boyaa Interactive International Ltd
HKEX:434

Watchlist Manager
Boyaa Interactive International Ltd Logo
Boyaa Interactive International Ltd
HKEX:434
Watchlist
Price: 0.52 HKD +5.05% Market Closed
Updated: May 30, 2023
Section:
 

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 1.11 HKD. Compared to the current market price of 0.52 HKD, Boyaa Interactive International Ltd is Undervalued by 53%.

Key Points:
Intrinsic Value
Base Case
1.11 HKD
Undervaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
What is intrinsic value?

Fundamental Analysis

Financials
656M
+78%
Revenue
Growth Rates:
1 Year
+79%
3 Years
+103%
5 Years
-11%
7 Years
-19%
10 Years
-
199M
+82%
Operating Income
Growth Rates:
1 Year
+64%
3 Years
+116%
5 Years
+11%
7 Years
+38%
10 Years
-
110M
+87%
Net Income
Growth Rates:
1 Year
+1 277%
3 Years
+225%
5 Years
-55%
7 Years
-69%
10 Years
-
128M
-35%
Operating Cash Flow
Growth Rates:
1 Year
+4%
3 Years
+81%
5 Years
-49%
7 Years
-21%
10 Years
-
-3.5M
Capital Expenditures
Growth Rates:
1 Year
+18%
3 Years
-75%
5 Years
-56%
7 Years
-79%
10 Years
-
125M
-38%
Free Cash Flow
Growth Rates:
1 Year
+3%
3 Years
+120%
5 Years
-49%
7 Years
-15%
10 Years
-

Balance Sheet Decomposition
Boyaa Interactive International Ltd

2.5B
Assets
338M
Liabilities
2.5B
Assets
338M
Liabilities
Current Assets 1.5B
Cash & Short-Term Investments 1.4B
Receivables 29.2M
Other Current Assets 42M
Non-Current Assets 967M
Long-Term Investments 467M
PP&E 49.2M
Other Non-Current Assets 451M
Current Liabilities 321M
Accounts Payable 1.6M
Accrued Liabilities 83.1M
Other Current Liabilities 236M
Non-Current Liabilities 17.5M
Long-Term Debt 12.2M
Other Non-Current Liabilities 5.3M
Efficiency
66%
Gross Margin
Average:
3 Years
68%
5 Years
67%
30%
Operating Margin
Average:
3 Years
30%
5 Years
29%
17%
Net Margin
Average:
3 Years
-1%
5 Years
14%
19%
FCF Margin
Average:
3 Years
30%
5 Years
30%
5%
ROE
Average:
3 Years
0%
5 Years
3%
5%
ROA
Average:
3 Years
0%
5 Years
3%
15%
ROIC
Average:
3 Years
13%
5 Years
16%
10%
ROCE
Average:
3 Years
5%
5 Years
5%
Fundamental Scores

Profitability Score
Profitability Due Diligence

Boyaa Interactive International Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
64/100
Profitability
Score

Boyaa Interactive International Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Boyaa Interactive International Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

Boyaa Interactive International 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
Boyaa Interactive International Ltd

There are no price targets for Boyaa Interactive International Ltd.
Lowest Forecast
Wall Street Target
Not Available
Average Forecast
Wall Street Target
Not Available
Highest Forecast
Wall Street Target
Not Available
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors
Boyaa Interactive International Ltd

Suppliers & Customers
Boyaa Interactive International Ltd

Suppliers
5
Customers
2
Suppliers Map
Customers Map

Shareholder Return

Return Decomposition
Main factors of price return

Market capitalization of Boyaa Interactive International Ltd shares decreased by 78.82% over the past 5 years. The primary factor behind the change was a decrease in net margin from 42% to 16.7%, leading to a drop in the market capitalization of Boyaa Interactive International Ltd by 46.82%.

Period
5 Years
1 Year 2 Years 3 Years 5 Years 7 Years 10 Years

Market capitalization of Boyaa Interactive International Ltd shares decreased by 78.82% over the past 5 years. The primary factor behind the change was a decrease in net margin from 42% to 16.7%, leading to a drop in the market capitalization of Boyaa Interactive International Ltd by 46.82%.

-78.82%
1.7B 369M
Market Cap Growth
-35.87%
6.2 3
P/E Change
-42.96%
256M 110M
Earnings Growth
Market Cap Growth
-78.82%
P/E Change
-35.87%
Earnings Growth
-42.96%
What is price return decomposition?

Price
Boyaa Interactive International Ltd

1M 1M
+4%
6M 6M
+37%
1Y 1Y
+13%
3Y 3Y
+5%
5Y 5Y
-77%
10Y 10Y
-90%
Annual Price Range
0.52
52w Low
0.33
52w High
0.58
Price Metrics
Average Annual Return -26.8%
Standard Deviation of Annual Returns 30.1%
Max Drawdown -86%
Shares Statistics
Market Capitalization 369M HKD
Shares Outstanding 652 165 171
Percentage of Shares Shorted
N/A

Company Profile

Boyaa Interactive International Ltd Logo
Boyaa Interactive International Ltd

Country

China

Industry

Media

Market Cap

369M 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

Exec. Chairman
Mr. Zhikang Dai
Acting CEO & Exec. Director
Ms. Ying Tao
Company Sec.
Ms. Kwai Wah Chou A.C.I.S., A.C.S.

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Similar Stocks
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 1.11 HKD.

Is Boyaa Interactive International Ltd stock undervalued or overvalued?

Compared to the current market price of 0.52 HKD, Boyaa Interactive International Ltd is Undervalued by 53%.

ALPHA SPREAD
Join more than 54,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy Affiliate Program

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2023 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.