Valuation China Ruyi Holdings Limited OTC Markets
Stocks
HNTGF
BMG4404N1149
Entertainment Production
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 06-24 | Alibaba Looks to Sell Lingxi Games Arm | MT |
| 05-18 | China Ruyi Repurchases Shares, Debt | MT |
Company Valuation: China Ruyi Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,242 | 19,509 | 20,044 | 35,130 | 36,793 | 23,495 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -36.14% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 15,342 | 13,825 | 11,992 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -51.42% | -9.88% | -13.26% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 13.8x | 12.7x | 10.8x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.8x | 0.75x | 0.7x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.7x | 1.45x | 0.6x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 5.42x | 4.79x | 4.23x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 3.54x | 2.82x | 2.16x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 5.14x | 4.13x | 3.03x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 11.1x | 8.1x | 5.87x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1298 | 0.103 | 0.112 | 0.131 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 3,928 | 3,936 | 3,800 | 4,336 | 4,906 | 5,555 |
| EBITDA 1 | - | - | 2,183 | 1,056 | 3,495 | 2,986 | 3,348 | 3,963 |
| EBIT 1 | - | - | 1,063 | 69.9 | 1,885 | 1,378 | 1,706 | 2,043 |
| Net income 1 | 1,450 | 902.3 | 739.1 | -204.3 | 2,042 | 1,643 | 1,792 | 2,086 |
| Net Debt 1 | - | - | - | -1,922 | -5,215 | -8,153 | -9,669 | -11,503 |
| Reference price 2 | 2.950 | 1.950 | 1.730 | 2.450 | 2.190 | 1.420 | 1.420 | 1.420 |
| Nbr of stocks (in thousands) | 9,234,648 | 10,004,648 | 11,585,898 | 14,338,927 | 16,800,615 | 16,545,651 | - | - |
| Announcement Date | 3/31/22 | 3/31/23 | 3/28/24 | 3/31/25 | 3/31/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.12x | 1.1x | 8.72x | 2.19% | 10.23B | |
| -851.41x | 8.7x | 459.1x | -.--% | 9.33B | |
| 24.41x | 2.75x | 11.74x | 1.55% | 7.16B | |
| 52.28x | 17.7x | 36.43x | 0.97% | 5.88B | |
| 22.43x | 1.88x | 3.74x | 1.82% | 4.32B | |
| 12.24x | 1.3x | 7.13x | 4.27% | 4.31B | |
| -5448x | 1.69x | 15.32x | -.--% | 3.96B | |
| 47.7x | 3.64x | 19.95x | 1.01% | 3.53B | |
| Average | -764.78x | 4.85x | 70.27x | 1.47% | 6.09B | |
| Weighted average by Cap. | -584.76x | 5.12x | 99.53x | 1.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 136 Stock
- HNTGF Stock
- Valuation China Ruyi Holdings Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
