ARCHOSAUR GAMES INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.55 HKD | +6.90% |
|
+18.32% | -20.92% |
| Apr. 23 | Archosaur Games Cuts Losses in 2023 | MT |
| Mar. 22 | Archosaur Games Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 14,414 | 5,324 | 2,706 | 1,424 | 1,072 | - |
| Enterprise Value (EV) 1 | 11,243 | 3,041 | 1,118 | 1,424 | 1,072 | 1,072 |
| P/E ratio | -12.4 x | -17.2 x | -3.45 x | -4.45 x | 44.7 x | 13.4 x |
| Yield | 0.35% | - | - | - | - | 1.49% |
| Capitalization / Revenue | 11.9 x | 5.78 x | 4.63 x | 1.57 x | 0.89 x | 0.79 x |
| EV / Revenue | 11.9 x | 5.78 x | 4.63 x | 1.57 x | 0.89 x | 0.79 x |
| EV / EBITDA | 12.8 x | -23.1 x | -3.83 x | -4.78 x | 21.4 x | 8.71 x |
| EV / FCF | 32,967,839 x | -30,155,211 x | -4,874,745 x | - | - | - |
| FCF Yield | 0% | -0% | -0% | - | - | - |
| Price to Book | 3.91 x | 1.63 x | 1.03 x | - | 0.45 x | - |
| Nbr of stocks (in thousands) | 815,510 | 812,639 | 800,023 | 799,364 | 798,575 | - |
| Reference price 2 | 17.67 | 6.551 | 3.383 | 1.781 | 1.342 | 1.342 |
| Announcement Date | 3/29/21 | 3/25/22 | 3/24/23 | 3/22/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,067 | 1,209 | 920.8 | 584.1 | 908.5 | 1,198 | 1,355 |
| EBITDA 1 | - | 1,130 | -230 | -707 | -298.2 | 50 | 123 |
| EBIT 1 | - | 83.11 | -289.4 | -771.4 | -357 | 11 | 73 |
| Operating Margin | - | 6.88% | -31.43% | -132.07% | -39.3% | 0.92% | 5.39% |
| Earnings before Tax (EBT) 1 | - | -775.3 | -287.8 | -767.8 | -327.8 | 24 | 87 |
| Net income 1 | 119.4 | -759 | -303.3 | -768.5 | -315.6 | 23 | 81 |
| Net margin | 11.18% | -62.79% | -32.94% | -131.58% | -34.73% | 1.92% | 5.98% |
| EPS 2 | - | -1.420 | -0.3800 | -0.9800 | -0.4000 | 0.0300 | 0.1000 |
| Free Cash Flow | - | 437.2 | -176.5 | -555.1 | - | - | - |
| FCF margin | - | 36.17% | -19.17% | -95.04% | - | - | - |
| FCF Conversion (EBITDA) | - | 38.69% | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0626 | - | - | - | - | 0.0200 |
| Announcement Date | 4/3/20 | 3/29/21 | 3/25/22 | 3/24/23 | 3/22/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 S2 | 2023 S1 |
|---|---|---|---|
| Net sales 1 | 329.8 | 254.3 | 402.3 |
| EBITDA | - | - | - |
| EBIT 1 | - | -467.3 | -241.9 |
| Operating Margin | - | -183.77% | -60.13% |
| Earnings before Tax (EBT) 1 | - | -460.7 | -233.6 |
| Net income 1 | - | -459.7 | -233 |
| Net margin | - | -180.77% | -57.92% |
| EPS | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 8/26/22 | 3/24/23 | 8/25/23 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | 3,171 | 2,282 | 1,588 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | 437 | -177 | -555 | - | - | - |
| ROE (net income / shareholders' equity) | - | -40.8% | -9.03% | -26.7% | - | 1% | 3.4% |
| ROA (Net income/ Total Assets) | - | -25.7% | -8.07% | -23.8% | - | 0.8% | 2.8% |
| Assets 1 | - | 2,953 | 3,760 | 3,236 | - | 2,875 | 2,893 |
| Book Value Per Share 2 | - | 4.520 | 4.030 | 3.290 | - | 3.000 | - |
| Cash Flow per Share 2 | - | 0.8600 | -0.1900 | -0.6500 | - | 0.0600 | 0.1600 |
| Capex 1 | - | 19.6 | 120 | 40.6 | - | 39 | 79 |
| Capex / Sales | - | 1.62% | 13.04% | 6.95% | - | 3.26% | 5.83% |
| Announcement Date | 4/3/20 | 3/29/21 | 3/25/22 | 3/24/23 | 3/22/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1.342
CNY
Average target price
1.479
CNY
Spread / Average Target
+10.19%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -20.92% | 148M | |
| +3.04% | 61.86B | |
| -3.35% | 13.24B | |
| +18.54% | 7.71B | |
| +6.47% | 6.68B | |
| -11.96% | 5.04B | |
| +13.19% | 4.37B | |
| -20.74% | 4.15B | |
| -8.26% | 3.17B | |
| +1.53% | 2.97B |
- Stock Market
- Equities
- 9990 Stock
- Financials Archosaur Games Inc.
