Stock 8267 LINEKONG INTERACTIVE GROUP CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Linekong Interactive Group Co., Ltd.

Equities

8267

KYG5504C1069

Internet Services

Delayed Hong Kong S.E.
Other stock markets
 10:59:34 2024-04-28 pm EDT 		5-day change 1st Jan Change
0.67 HKD 0.00% Intraday chart for Linekong Interactive Group Co., Ltd. +1.52% +226.83%
Mar. 28 Linekong Interactive Group Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 20 Linekong Interactive Group Co., Ltd. Provides Consolidated Earnings Guidance for the Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 484.9 284.7 230.1 135.4 85.81 43.69
Enterprise Value (EV) 1 242.2 192.8 197.5 65.7 -55.27 -101.4
P/E ratio -1.6 x -1.63 x -2.01 x -3.7 x -1.07 x -0.69 x
Yield - - - - - -
Capitalization / Revenue 0.98 x 0.62 x 1.02 x 0.64 x 1 x 0.61 x
EV / Revenue 0.49 x 0.42 x 0.87 x 0.31 x -0.64 x -1.43 x
EV / EBITDA -1.22 x -3.88 x -6.22 x -4.94 x 0.89 x 2.7 x
EV / FCF -0.62 x -1.34 x -5.97 x 8.31 x -0.65 x 25.7 x
FCF Yield -162% -74.4% -16.8% 12% -154% 3.88%
Price to Book 0.72 x 0.53 x 0.52 x 0.35 x 0.28 x 0.17 x
Nbr of stocks (in thousands) 363,875 368,481 367,881 365,499 363,150 363,739
Reference price 2 1.333 0.7727 0.6256 0.3703 0.2363 0.1201
Announcement Date 3/28/18 3/29/19 3/27/20 3/31/21 3/31/22 3/31/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 494.7 457.8 226 211.9 85.93 71.06
EBITDA 1 -198 -49.66 -31.76 -13.3 -62.23 -37.57
EBIT 1 -224.3 -67.14 -49.07 -27.87 -69.07 -41.75
Operating Margin -45.35% -14.67% -21.71% -13.15% -80.38% -58.75%
Earnings before Tax (EBT) 1 -304.8 -158.8 -109.6 -42.05 -80.98 -58.45
Net income 1 -294.1 -166.9 -108.7 -34.51 -75.3 -60.64
Net margin -59.45% -36.45% -48.07% -16.29% -87.63% -85.35%
EPS 2 -0.8352 -0.4729 -0.3114 -0.1000 -0.2200 -0.1737
Free Cash Flow 1 -393.1 -143.4 -33.09 7.904 84.84 -3.937
FCF margin -79.45% -31.32% -14.64% 3.73% 98.73% -5.54%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/28/18 3/29/19 3/27/20 3/31/21 3/31/22 3/31/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 243 92 32.6 69.7 141 145
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -393 -143 -33.1 7.9 84.8 -3.94
ROE (net income / shareholders' equity) -35% -26.6% -22.5% -9.59% -23.2% -20.6%
ROA (Net income/ Total Assets) -11.6% -4.35% -3.69% -2.6% -8.45% -6.41%
Assets 1 2,545 3,838 2,942 1,326 890.8 945.7
Book Value Per Share 2 1.840 1.460 1.200 1.050 0.8300 0.7100
Cash Flow per Share 2 0.9600 0.4800 0.2700 0.2300 0.3600 0.3200
Capex 1 4.07 0.71 1.63 0.1 0.32 1.13
Capex / Sales 0.82% 0.16% 0.72% 0.05% 0.37% 1.58%
Announcement Date 3/28/18 3/29/19 3/27/20 3/31/21 3/31/22 3/31/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Internet Gaming

1st Jan change Capi.
LINEKONG INTERACTIVE GROUP CO., LTD. Stock Linekong Interactive Group Co., Ltd.
+226.83% 31.48M
NETEASE, INC. Stock NetEase, Inc.
+3.04% 61.86B
NEXON CO., LTD. Stock NEXON Co., Ltd.
-3.35% 13.24B
KRAFTON, INC. Stock KRAFTON, Inc.
+18.54% 7.71B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
+6.47% 6.68B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-11.96% 5.04B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
+13.19% 4.37B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-20.74% 4.15B
NETMARBLE CORPORATION Stock Netmarble Corporation
-8.26% 3.17B
GIANT NETWORK GROUP CO., LTD. Stock Giant Network Group Co., Ltd.
+1.53% 2.97B
Internet Gaming
  1. Stock Market
  2. Equities
  3. 8267 Stock
  4. Financials Linekong Interactive Group Co., Ltd.