Valuation Digital Hollywood Interactive Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:05 2026-08-10 EDT			5-day change	1st Jan Change
0.0510 ^HKD	-5.56%		0.00%	-7.27%

05-20	Digital Hollywood Founders End Acting-in-Concert Arrangement; Shares Jump 18%	MT
03-26	Digital Hollywood Interactive Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	22.73	20.48	14.32	10.01	12.46	13.15
Change	-	-9.91%	-30.06%	-30.13%	24.52%	5.55%
Enterprise Value (EV) ¹	-7.271	-10.49	-9.443	-11.23	-5.978	-0.1423
Change	-	-44.21%	9.94%	-18.94%	46.77%	97.62%
P/E	-6.13x	-6.08x	-2.41x	-1.73x	-3.89x	-3.53x
PBR	0.5x	0.5x	0.42x	0.36x	0.5x	0.61x
PEG	-	0.65x	-0x	0.56x	0.1x	-0.2x
Capitalization / Revenue	1.29x	1.61x	1.29x	1.01x	1.38x	1.39x
EV / Revenue	-0.41x	-0.82x	-0.85x	-1.13x	-0.66x	-0.02x
EV / EBITDA	8.57x	4.43x	1.76x	2.02x	2.12x	0.04x
EV / EBIT	4.33x	3.42x	1.63x	1.9x	1.85x	0.04x
EV / FCF	-0.95x	-4.38x	3.63x	6.87x	3.74x	0.02x
FCF Yield	-106%	-22.8%	27.6%	14.6%	26.7%	4,421%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.002	-0.001813	-0.003199	-0.0031	-0.001723	-0.002
Distribution rate	-	-	-	-	-	-
Net sales ¹	17.55	12.75	11.14	9.909	9.059	9.437
EBITDA ¹	-0.8481	-2.368	-5.361	-5.565	-2.815	-3.456
EBIT ¹	-1.679	-3.07	-5.802	-5.923	-3.227	-3.905
Net income ¹	-3.639	-3.368	-5.863	-5.771	-3.208	-3.718
Net Debt ¹	-30	-30.96	-23.76	-21.24	-18.44	-13.29
Reference price ²	0.012253	0.011029	0.007695	0.005376	0.006695	0.007066
Nbr of stocks (in thousands)	1,854,880	1,856,526	1,861,022	1,861,022	1,861,022	1,861,022
Announcement Date	4/30/21	4/27/22	4/26/23	4/26/24	4/24/25	4/29/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIGITAL HOLLYWOOD INTERACTIVE LIMITED	-	-	-	-	12.81M
NETEASE, INC.	14.32x	3.21x	8.34x	2.47%	83.73B
NEXON CO., LTD.	17.45x	2.27x	8.04x	2.47%	12.08B
KRAFTON, INC.	12.78x	1.6x	4.73x	0.93%	7.51B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.88x	2.38x	10.96x	5.86%	6.45B
SQUARE ENIX HOLDINGS CO., LTD.	27.18x	2.39x	11.95x	1.68%	6.33B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.18x	3.45x	8.64x	5.35%	4.07B
KOEI TECMO HOLDINGS CO., LTD.	14.81x	5x	11.85x	3.4%	3.43B
NC CORPORATION	11.37x	1.21x	5.57x	0.52%	3.42B
PERFECT WORLD CO., LTD.	14.63x	2.28x	10.89x	5.91%	3.38B
Average	15.62x	2.64x	9.00x	3.18%	13.04B
Weighted average by Cap.	15.07x	2.93x	8.51x	2.66%