Stock 300031 WUXI BOTON TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wuxi Boton Technology Co., Ltd.

Equities

300031

CNE100000JD0

Internet Services

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-29 pm EDT 		5-day change 1st Jan Change
14 CNY +0.07% Intraday chart for Wuxi Boton Technology Co., Ltd. -3.25% -24.49%
Apr. 26 Wuxi Boton Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 Wuxi Boton Technology Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,777 7,488 10,860 5,698 7,648 5,775 - -
Enterprise Value (EV) 1 5,777 7,488 10,860 5,698 7,648 5,775 5,775 5,775
P/E ratio 18.9 x 17.7 x 26.4 x -14.4 x 73 x 15.8 x 13.6 x 11.6 x
Yield - - - - - - - -
Capitalization / Revenue 2.33 x 2.84 x 3.94 x 1.75 x 2.09 x 1.36 x 1.17 x 1.04 x
EV / Revenue 2.33 x 2.84 x 3.94 x 1.75 x 2.09 x 1.36 x 1.17 x 1.04 x
EV / EBITDA 13.5 x 11.9 x 20.4 x -20.3 x 27.3 x 9.99 x 9.05 x 7.87 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.26 x 2.62 x 2.97 x 1.69 x 2.13 x 1.47 x 1.34 x 1.21 x
Nbr of stocks (in thousands) 385,104 385,604 394,196 411,969 412,523 412,523 - -
Reference price 2 15.00 19.42 27.55 13.83 18.54 14.00 14.00 14.00
Announcement Date 2/23/20 2/26/21 4/22/22 4/26/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,476 2,638 2,760 3,259 3,655 4,250 4,946 5,553
EBITDA 1 426.7 627.9 531.7 -280.2 280.6 578.1 638.2 734.3
EBIT 1 311.3 521.8 446.3 -412.7 113.8 430.8 508.6 598.4
Operating Margin 12.57% 19.78% 16.17% -12.66% 3.11% 10.14% 10.28% 10.78%
Earnings before Tax (EBT) 1 311.4 520.8 443.9 -422.1 112.8 428.8 506.6 596.7
Net income 1 305 436.8 402.7 -395.9 106.1 364.3 422.9 500.2
Net margin 12.32% 16.56% 14.59% -12.15% 2.9% 8.57% 8.55% 9.01%
EPS 2 0.7921 1.095 1.044 -0.9613 0.2539 0.8833 1.027 1.210
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 2/23/20 2/26/21 4/22/22 4/26/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 12.6% 15.7% 12.6% -10.9% 3.04% 9.21% 9.75% 10.4%
ROA (Net income/ Total Assets) - 9.94% - - - 6.4% 6.3% 6.9%
Assets 1 - 4,394 - - - 5,692 6,712 7,250
Book Value Per Share 2 6.640 7.410 9.280 8.200 8.690 9.510 10.40 11.50
Cash Flow per Share 2 0.9500 0.7000 0.3700 0.0300 1.040 0.9900 1.730 1.500
Capex 1 - 279 279 126 276 161 163 167
Capex / Sales - 10.57% 10.11% 3.87% 7.54% 3.79% 3.3% 3%
Announcement Date 2/23/20 2/26/21 4/22/22 4/26/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Wuxi Boton Technology Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
14 CNY
Average target price
15.01 CNY
Spread / Average Target
+7.21%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Internet Gaming

1st Jan change Capi.
WUXI BOTON TECHNOLOGY CO., LTD. Stock Wuxi Boton Technology Co., Ltd.
-24.49% 797M
NETEASE, INC. Stock NetEase, Inc.
-2.68% 58.43B
NEXON CO., LTD. Stock NEXON Co., Ltd.
+4.75% 13.98B
KRAFTON, INC. Stock KRAFTON, Inc.
+29.65% 8.3B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
-6.93% 5.84B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-23.71% 4.36B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-22.09% 4.08B
NETMARBLE CORPORATION Stock Netmarble Corporation
+3.61% 3.59B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
-6.99% 3.48B
PLAYTIKA HOLDING CORP. Stock Playtika Holding Corp.
+0.34% 3.25B
Internet Gaming
  1. Stock Market
  2. Equities
  3. 300031 Stock
  4. Financials Wuxi Boton Technology Co., Ltd.