Stock 8172 LAJIN ENTERTAINMENT NETWORK GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Lajin Entertainment Network Group Limited

Equities

8172

BMG5351M1082

Internet Services

Delayed Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
0.063 HKD -.--% Intraday chart for Lajin Entertainment Network Group Limited -7.35% +8.62%
Mar. 28 Lajin Entertainment Network Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Lajin Entertainment Network Group Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,557 829.2 420.9 294.6 1,052 559.8
Enterprise Value (EV) 1 1,253 646.9 303.1 215.5 1,002 526.9
P/E ratio -19.2 x -3.51 x -4.81 x -2.26 x -8.02 x -5.92 x
Yield - - - - - -
Capitalization / Revenue 23.9 x 19.2 x 13.2 x 14.3 x 15.4 x 53.1 x
EV / Revenue 19.2 x 15 x 9.51 x 10.4 x 14.7 x 50 x
EV / EBITDA -20.7 x -2.86 x -5.66 x -1.92 x -7.8 x -6.41 x
EV / FCF -13.1 x -28.2 x -7.42 x 27.9 x 70.6 x 27.3 x
FCF Yield -7.64% -3.54% -13.5% 3.59% 1.42% 3.66%
Price to Book 1.73 x 1.34 x 0.8 x 0.72 x 3.68 x 3.46 x
Nbr of stocks (in thousands) 4,209,131 4,209,131 4,209,131 4,209,131 4,209,131 4,209,131
Reference price 2 0.3700 0.1970 0.1000 0.0700 0.2500 0.1330
Announcement Date 3/29/18 3/29/19 5/14/20 3/31/21 3/31/22 3/31/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 65.13 43.13 31.87 20.66 68.34 10.53
EBITDA 1 -60.53 -225.9 -53.59 -112.3 -128.5 -82.2
EBIT 1 -67.76 -239.3 -64.9 -123 -138.2 -91.21
Operating Margin -104.05% -554.77% -203.65% -595.41% -202.29% -865.91%
Earnings before Tax (EBT) 1 -80.95 -237 -89.92 -131.2 -140.1 -102.7
Net income 1 -79.85 -236.1 -87.59 -130.3 -131.3 -94.61
Net margin -122.61% -547.31% -274.85% -630.88% -192.07% -898.2%
EPS 2 -0.0193 -0.0561 -0.0208 -0.0310 -0.0312 -0.0225
Free Cash Flow 1 -95.68 -22.91 -40.87 7.731 14.18 19.27
FCF margin -146.91% -53.1% -128.25% 37.42% 20.75% 182.98%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/29/18 3/29/19 5/14/20 3/31/21 3/31/22 3/31/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 304 182 118 79.2 50.7 32.9
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -95.7 -22.9 -40.9 7.73 14.2 19.3
ROE (net income / shareholders' equity) -8.78% -31.2% -15.6% -28.3% -41.2% -47.9%
ROA (Net income/ Total Assets) -4.37% -17.8% -6.26% -14.4% -21.1% -20%
Assets 1 1,827 1,323 1,398 904.7 621.4 472.5
Book Value Per Share 2 0.2100 0.1500 0.1200 0.1000 0.0700 0.0400
Cash Flow per Share 2 0.0700 0.0400 0.0300 0.0200 0.0100 0.0100
Capex 1 26.6 2.59 2.39 0.99 3.42 1.15
Capex / Sales 40.82% 6% 7.5% 4.78% 5.01% 10.94%
Announcement Date 3/29/18 3/29/19 5/14/20 3/31/21 3/31/22 3/31/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector E-commerce & Auction Services

1st Jan change Capi.
LAJIN ENTERTAINMENT NETWORK GROUP LIMITED Stock Lajin Entertainment Network Group Limited
+8.62% 33.9M
ALIBABA GROUP HOLDING LIMITED Stock Alibaba Group Holding Limited
-2.58% 182B
PDD HOLDINGS INC. Stock PDD Holdings Inc.
-14.91% 174B
SHOPIFY INC. Stock Shopify Inc.
-9.63% 90.43B
MEITUAN INC. Stock Meituan Inc.
+36.14% 86.8B
MERCADOLIBRE, INC. Stock MercadoLibre, Inc.
-7.32% 73.95B
COPART, INC. Stock Copart, Inc.
+11.10% 52.22B
EBAY INC. Stock eBay Inc.
+17.06% 26.1B
RAKUTEN GROUP, INC. Stock Rakuten Group, Inc.
+19.84% 10.4B
VIPSHOP HOLDINGS LIMITED Stock Vipshop Holdings Limited
-15.65% 8.16B
E-commerce & Auction Services
  1. Stock Market
  2. Equities
  3. 8172 Stock
  4. Financials Lajin Entertainment Network Group Limited