Market Closed -
Nasdaq
04:00:00 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
89.03
USD
|
-1.80%
|
|
-1.60%
|
-4.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
273,162
|
431,820
|
420,541
|
310,721
|
413,369
|
415,546
|
-
|
-
|
Enterprise Value (EV)
1 |
214,794
|
357,855
|
353,039
|
247,963
|
310,752
|
287,752
|
268,692
|
250,592
|
P/E ratio
|
13.1
x
|
34.7
x
|
25.8
x
|
16.2
x
|
14.6
x
|
13.6
x
|
12.3
x
|
10.7
x
|
Yield
|
2.28%
|
0.81%
|
1.2%
|
1.91%
|
2.79%
|
2.48%
|
2.68%
|
2.86%
|
Capitalization / Revenue
|
4.61
x
|
5.86
x
|
4.8
x
|
3.22
x
|
4
x
|
3.68
x
|
3.37
x
|
3.11
x
|
EV / Revenue
|
3.63
x
|
4.86
x
|
4.03
x
|
2.57
x
|
3
x
|
2.55
x
|
2.18
x
|
1.88
x
|
EV / EBITDA
|
13.1
x
|
19.9
x
|
17.9
x
|
11
x
|
10.1
x
|
8.55
x
|
6.98
x
|
5.89
x
|
EV / FCF
|
13.4
x
|
15
x
|
16.2
x
|
9.89
x
|
9.41
x
|
8.33
x
|
7.37
x
|
6.1
x
|
FCF Yield
|
7.45%
|
6.66%
|
6.18%
|
10.1%
|
10.6%
|
12%
|
13.6%
|
16.4%
|
Price to Book
|
4.47
x
|
5.03
x
|
4.51
x
|
3.12
x
|
3.42
x
|
2.91
x
|
2.53
x
|
2.19
x
|
Nbr of stocks (in thousands)
|
639,804
|
691,023
|
650,472
|
620,272
|
625,194
|
644,494
|
-
|
-
|
Reference price
2 |
426.9
|
624.9
|
646.5
|
500.9
|
661.2
|
644.8
|
644.8
|
644.8
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
59,241
|
73,667
|
87,606
|
96,496
|
103,468
|
112,810
|
123,459
|
133,492
|
EBITDA
1 |
16,404
|
17,996
|
19,693
|
22,487
|
30,764
|
33,671
|
38,479
|
42,539
|
EBIT
1 |
13,791
|
14,538
|
16,417
|
19,629
|
27,709
|
31,836
|
35,961
|
40,215
|
Operating Margin
|
23.28%
|
19.74%
|
18.74%
|
20.34%
|
26.78%
|
28.22%
|
29.13%
|
30.13%
|
Earnings before Tax (EBT)
1 |
25,533
|
15,372
|
21,104
|
24,250
|
34,057
|
37,498
|
41,664
|
45,831
|
Net income
1 |
21,238
|
12,063
|
16,857
|
20,338
|
29,417
|
30,786
|
33,991
|
37,243
|
Net margin
|
35.85%
|
16.37%
|
19.24%
|
21.08%
|
28.43%
|
27.29%
|
27.53%
|
27.9%
|
EPS
2 |
32.67
|
18.01
|
25.03
|
30.85
|
45.23
|
47.32
|
52.33
|
60.02
|
Free Cash Flow
1 |
16,007
|
23,833
|
21,817
|
25,066
|
33,030
|
34,531
|
36,446
|
41,114
|
FCF margin
|
27.02%
|
32.35%
|
24.9%
|
25.98%
|
31.92%
|
30.61%
|
29.52%
|
30.8%
|
FCF Conversion (EBITDA)
|
97.58%
|
132.43%
|
110.79%
|
111.47%
|
107.36%
|
102.55%
|
94.72%
|
96.65%
|
FCF Conversion (Net income)
|
75.37%
|
197.57%
|
129.42%
|
123.25%
|
112.28%
|
112.17%
|
107.22%
|
110.39%
|
Dividend per Share
2 |
9.751
|
5.060
|
7.785
|
9.581
|
18.44
|
15.99
|
17.29
|
18.45
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
22,191
|
24,374
|
23,556
|
23,159
|
24,427
|
25,354
|
25,046
|
24,011
|
27,270
|
27,140
|
26,852
|
26,243
|
28,692
|
30,038
|
32,269
|
EBITDA
1 |
4,581
|
5,444
|
6,273
|
5,555
|
5,456
|
5,203
|
8,302
|
6,724
|
8,210
|
7,528
|
8,190
|
6,908
|
8,127
|
8,892
|
8,688
|
EBIT
1 |
3,775
|
4,608
|
5,507
|
4,946
|
4,742
|
4,433
|
7,220
|
6,063
|
7,558
|
6,868
|
7,622
|
7,540
|
8,203
|
8,411
|
-
|
Operating Margin
|
17.01%
|
18.91%
|
23.38%
|
21.36%
|
19.41%
|
17.49%
|
28.83%
|
25.25%
|
27.71%
|
25.31%
|
28.39%
|
28.73%
|
28.59%
|
28%
|
-
|
Earnings before Tax (EBT)
1 |
4,131
|
6,597
|
5,535
|
5,731
|
8,208
|
4,776
|
8,339
|
8,872
|
9,101
|
7,745
|
9,288
|
8,748
|
9,523
|
9,975
|
10,101
|
Net income
1 |
3,182
|
5,694
|
4,394
|
5,291
|
6,699
|
3,953
|
6,755
|
8,243
|
7,837
|
6,582
|
7,634
|
7,155
|
7,566
|
8,011
|
-
|
Net margin
|
14.34%
|
23.36%
|
18.65%
|
22.85%
|
27.43%
|
15.59%
|
26.97%
|
34.33%
|
28.74%
|
24.25%
|
28.43%
|
27.26%
|
26.37%
|
26.67%
|
-
|
EPS
2 |
4.730
|
8.570
|
6.630
|
8.000
|
10.17
|
6.050
|
10.37
|
12.69
|
12.06
|
10.12
|
11.75
|
10.91
|
11.99
|
12.59
|
-
|
Dividend per Share
2 |
1.438
|
2.563
|
2.142
|
2.443
|
3.113
|
1.865
|
3.290
|
3.820
|
3.585
|
7.764
|
3.585
|
3.937
|
4.141
|
4.306
|
4.393
|
Announcement Date
|
11/16/21
|
2/24/22
|
5/24/22
|
8/18/22
|
11/17/22
|
2/23/23
|
5/25/23
|
8/24/23
|
11/16/23
|
2/29/24
|
5/23/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
58,368
|
73,965
|
67,502
|
62,758
|
102,617
|
127,794
|
146,855
|
164,954
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,007
|
23,833
|
21,817
|
25,066
|
33,030
|
34,531
|
36,446
|
41,114
|
ROE (net income / shareholders' equity)
|
29.4%
|
20.5%
|
19%
|
20.3%
|
25.7%
|
23.9%
|
22.4%
|
21%
|
ROA (Net income/ Total Assets)
|
15.7%
|
11.6%
|
11.4%
|
12.5%
|
16.4%
|
16.1%
|
15.5%
|
15.1%
|
Assets
1 |
134,978
|
104,172
|
147,759
|
163,203
|
179,343
|
191,425
|
218,888
|
245,838
|
Book Value Per Share
2 |
95.40
|
124.0
|
143.0
|
160.0
|
193.0
|
222.0
|
255.0
|
295.0
|
Cash Flow per Share
2 |
26.50
|
37.10
|
7.400
|
42.00
|
54.30
|
70.00
|
66.40
|
68.00
|
Capex
1 |
1,209
|
1,056
|
3,038
|
2,602
|
4,266
|
2,973
|
3,279
|
3,287
|
Capex / Sales
|
2.04%
|
1.43%
|
3.47%
|
2.7%
|
4.12%
|
2.64%
|
2.66%
|
2.46%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
644.8
CNY Average target price
939.2
CNY Spread / Average Target +45.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.43% | 57.38B | | +3.62% | 14.37B | | +29.13% | 8.21B | | -6.71% | 5.85B | | -22.81% | 4.41B | | -22.29% | 4.07B | | -4.80% | 3.59B | | +3.61% | 3.57B | | +0.23% | 3.24B | | -6.73% | 2.72B |
Internet Gaming
|