|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3600 HKD | -1.37% |
|
-4.00% | -10.00% |
Company Valuation: BAIOO Family Interactive Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,128 | 1,355 | 1,074 | 665 | 687 | 1,031 |
| Change | - | -36.34% | -20.73% | -38.07% | 3.32% | 50.01% |
| Enterprise Value (EV) 1 | 604.3 | -57.86 | -284 | -528.6 | -239.7 | -10.69 |
| Change | - | -109.57% | -390.88% | -86.11% | 54.65% | 95.54% |
| P/E | 7.57x | 49.4x | 100x | -19.7x | -23.3x | -13.1x |
| PBR | 1.23x | 0.81x | 0.63x | 0.4x | 0.43x | 0.69x |
| PEG | - | -0.5x | -1.6x | 0x | 1.9x | -0x |
| Capitalization / Revenue | 1.88x | 1.53x | 1.14x | 0.85x | 1.26x | 1.69x |
| EV / Revenue | 0.54x | -0.07x | -0.3x | -0.68x | -0.44x | -0.02x |
| EV / EBITDA | 2.67x | -1.35x | 9.79x | 12.5x | 7.22x | 0.51x |
| EV / EBIT | 2.75x | -1.59x | 7.87x | 10.6x | 6.04x | 0.37x |
| EV / FCF | -247x | -0.71x | -24.6x | 6.37x | 3.78x | 0.14x |
| FCF Yield | -0.4% | -141% | -4.07% | 15.7% | 26.4% | 739% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.1034 | 0.009899 | 0.003799 | -0.0117 | -0.0103 | -0.0274 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,129 | 883.9 | 938.8 | 782.8 | 545.3 | 610.4 |
| EBITDA 1 | 226.7 | 43.01 | -29 | -42.29 | -33.21 | -20.8 |
| EBIT 1 | 219.4 | 36.29 | -36.11 | -49.96 | -39.7 | -28.62 |
| Net income 1 | 274.2 | 26.44 | 10.17 | -31.48 | -28.03 | -75.05 |
| Net Debt 1 | -1,523 | -1,412 | -1,358 | -1,194 | -926.7 | -1,041 |
| Reference price 2 | 0.7831 | 0.4888 | 0.3804 | 0.2315 | 0.2396 | 0.3595 |
| Nbr of stocks (in thousands) | 2,717,194 | 2,771,194 | 2,822,844 | 2,872,844 | 2,867,174 | 2,867,174 |
| Announcement Date | 4/22/21 | 4/26/22 | 4/26/23 | 4/29/24 | 4/29/25 | 4/29/26 |
1CNY in Million2CNY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 132M | |
| 9.39x | 0.91x | 3.22x | -.--% | 634M | |
| 18.4x | 1.92x | 9.18x | 0.49% | 130M | |
| 26.21x | 1.03x | 3.75x | -.--% | 58.51M | |
| 9.39x | - | - | 5.56% | 58.35M | |
| Average | 15.85x | 1.28x | 5.38x | 1.51% | 202.46M | |
| Weighted average by Cap. | 11.84x | 1.07x | 4.19x | 0.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 2100 Stock
- Valuation BAIOO Family Interactive Limited
Select your edition
All financial news and data tailored to specific country editions
