Stock 300043 RASTAR GROUP
Add to a list
To use this feature you must be a member
Log inSign up

Financials Rastar Group

Equities

300043

CNE100000KN7

Internet Services

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-28 pm EDT 		5-day change 1st Jan Change
2.52 CNY +1.20% Intraday chart for Rastar Group -7.69% -32.08%
Apr. 28 Rastar Group Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 28 Rastar Group Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,131 6,383 4,255 4,516 3,695 4,616
Enterprise Value (EV) 1 6,314 8,039 5,586 6,218 5,517 6,403
P/E ratio 17.5 x 24.4 x 171 x -6.85 x -11.9 x 186 x
Yield 0.9% 0.58% 0.29% - - -
Capitalization / Revenue 1.46 x 2.46 x 2.44 x 3.21 x 2.3 x 2.66 x
EV / Revenue 2.24 x 3.1 x 3.2 x 4.42 x 3.44 x 3.7 x
EV / EBITDA 13.1 x 13 x 14.4 x -50 x 91.7 x 36.5 x
EV / FCF 88.5 x 38.3 x 20.2 x -13.8 x -23.2 x -31.9 x
FCF Yield 1.13% 2.61% 4.94% -7.26% -4.32% -3.13%
Price to Book 1.49 x 2.17 x 1.45 x 2.12 x 1.99 x 2.38 x
Nbr of stocks (in thousands) 1,244,198 1,244,198 1,244,198 1,244,198 1,244,198 1,244,198
Reference price 2 3.320 5.130 3.420 3.630 2.970 3.710
Announcement Date 4/24/19 4/26/20 4/26/21 4/27/22 4/21/23 4/28/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,820 2,594 1,743 1,407 1,606 1,733
EBITDA 1 483 617.9 386.9 -124.3 60.16 175.4
EBIT 1 330.6 441.6 171.8 -345 -131.4 1.14
Operating Margin 11.72% 17.02% 9.86% -24.52% -8.18% 0.07%
Earnings before Tax (EBT) 1 243.8 298.2 19.43 -809.9 -327.4 6.121
Net income 1 238.5 258.5 26.01 -662.6 -310.4 27.71
Net margin 8.46% 9.96% 1.49% -47.1% -19.33% 1.6%
EPS 2 0.1900 0.2100 0.0200 -0.5300 -0.2500 0.0200
Free Cash Flow 1 71.37 209.6 275.8 -451.3 -238.3 -200.4
FCF margin 2.53% 8.08% 15.83% -32.08% -14.84% -11.57%
FCF Conversion (EBITDA) 14.78% 33.93% 71.28% - - -
FCF Conversion (Net income) 29.93% 81.09% 1,060.33% - - -
Dividend per Share 2 0.0300 0.0300 0.0100 - - -
Announcement Date 4/24/19 4/26/20 4/26/21 4/27/22 4/21/23 4/28/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,183 1,656 1,330 1,701 1,822 1,787
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.521 x 2.68 x 3.438 x -13.68 x 30.28 x 10.19 x
Free Cash Flow 1 71.4 210 276 -451 -238 -200
ROE (net income / shareholders' equity) 8.95% 9.12% 0.88% -26.2% -15.6% 1.46%
ROA (Net income/ Total Assets) 3.46% 4.72% 1.94% -4.37% -1.86% 0.02%
Assets 1 6,886 5,478 1,344 15,155 16,693 168,954
Book Value Per Share 2 2.220 2.370 2.360 1.710 1.490 1.560
Cash Flow per Share 2 0.2700 0.3100 0.3000 0.0700 0.1000 0.0900
Capex 1 321 281 416 374 286 244
Capex / Sales 11.37% 10.81% 23.86% 26.55% 17.84% 14.08%
Announcement Date 4/24/19 4/26/20 4/26/21 4/27/22 4/21/23 4/28/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Gaming

1st Jan change Capi.
RASTAR GROUP Stock Rastar Group
-32.08% 432M
NETEASE, INC. Stock NetEase, Inc.
-3.89% 57.72B
NEXON CO., LTD. Stock NEXON Co., Ltd.
+0.99% 13.96B
KRAFTON, INC. Stock KRAFTON, Inc.
+26.03% 8.09B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
-6.31% 5.87B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-22.33% 4.43B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-21.32% 4.12B
NETMARBLE CORPORATION Stock Netmarble Corporation
+13.60% 3.95B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
-10.19% 3.43B
PLAYTIKA HOLDING CORP. Stock Playtika Holding Corp.
-1.20% 3.19B
Internet Gaming
  1. Stock Market
  2. Equities
  3. 300043 Stock
  4. Financials Rastar Group