Zengame Technology Holding Limited

HKEX
2660
Stock
Yield per half year: -22.26%
Dividend yield: 14.47%
Sector: Communication Services

Reporting Zengame Technology Holding Limited

Reports

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024
Финансовый отчет link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ¥
0.8584 1.02 1.27 1.61 3.38 3.29 1.63 31.54
Выручка, млрд ¥
0.338 0.4597 0.555 0.6621 0.7425 1.47 2 1.94 1.87 1.36 23.99
Чистая прибыль, млрд ¥
0.0404 0.0664 0.1088 0.1605 0.221 0.5003 0.771 0.6836 0.6582 0.4673 33.62
EV, млрд ¥
-0.0012 0.0627 0.0882 1.92 0.0499 -518.89
EBIT, млрд ¥
0.0399 0.0785 0.1147 0.1674 0.2162 0.5692 0.8062 0.3747 47.70
EBITDA, млрд ¥
0.0402 0.079 0.1157 0.1718 0.2217 0.6072 0.8762 0.8295 0.3985 49.92
Баланс стоимость, млрд ¥
0.1543 0.2224 0.2525 0.5953 0.7966 1.23 2 2.4 2.31 1.40 32.16
FCF, млрд ¥
0.0118 0.1003 0.064 0.1218 0.2528 0.5003 0.8223 0.7343 0.707 0.4863 43.23
Операционный денежный поток, млрд ¥
0.0129 0.1012 0.0662 0.1252 0.2578 0.5071 0.8294 0.7466 0.7188 0.4932 42.92
Операционная прибыль, млрд ¥
0.0399 0.0785 0.1147 0.1674 0.2162 0.6013 0.8649 0.7886 0.7592 0.5277 36.34
Операционные расходы, млрд ¥
0.0332 0.0795 0.1324 0.1575 0.5263 0.8934 1.17 1.15 1.11 0.7794 48.83
CAPEX, млрд ¥
0.0011 0.000833 0.0022 0.0035 0.0051 0.0055 0.0067 0.0123 0.0118 0.0066 28.58


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
0.0101 0.0093 0.0111 0.1618 0.2849 0.6447 1.11 1.38 1.33 0.7163 53.53
Short Term Investments ¥
0.0199 0.1499 0.1319 0.2987 0.4346 0.5061 0.3586 0.6119 0.5891 0.4420 15.42
Total Receivables ¥
0.0943 0.0687 0.0984 0.1932 0.0713 0.1928 0.1832 0.1747 0.1682 0.1630 -1.99
Total Current Assets ¥
0.1469 0.2615 0.2745 0.6811 0.8256 1.43 1.74 2.24 2.16 1.38 26.88
Чистые активы, млрд ¥
0.001 0.0013 0.0026 0.01 0.0099 0.0171 0.02 0.1825 1.67 0.0479 78.75
Активы, млрд ¥
0.2563 0.3276 0.3344 0.74 0.8561 1.49 2.32 2.73 2.63 1.63 29.83
Short Term Debt ¥
0.0199 0.1499 0.1319 0.2987 0.0091 0.0153 0.0146 0.0145 0.0939 -35.61
Long Term Debt ¥
0.004 0.0016 0.0032 0.0029 -7.17
Задолженность, млрд ¥
0.1019 0.1052 0.0819 0.1447 0.0595 0.2626 0.3227 0.332 0.3196 0.2243 18.07
Чистый долг, млрд ¥
-0.0021 -0.0017 -0.0111 -0.1553 -0.2802 -0.7184 -0.2333 235.11
Долг, млрд ¥
0.000698 0.000473 0.0134 0.0215 0.0049 167.76
Interest income ¥
0.000752 0.0022 0.000495 0.00035 0.000559 0.0024 0.003 0.062 0.0137 181.62
Расходы на обслуживание долга ¥
0.000536 0.0029 0.000495 0.00035 0.000499 0.000637 0.0424 0.0006 0.000578 0.0089 11.38
Чист. проц. доходы, млрд ¥
0 -0.000732 -0.000437 0.0034 0.0068 0.0114 0.0202 0.0613 0.062 0.0206 78.32
Амортизация, млрд ¥
0.000306 0.000518 0.000987 0.0044 0.0055 0.0023 78.21
Себестоимость, млрд ¥
0.2649 0.3018 0.3079 0.3371 0.3779 0.5686 0.7129 0.7798 0.7508 0.5553 18.26


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.0114 0.0168 0.0217 0.0597 0.7502 0.6633 0.6387 0.3023 108.58
Цена акции ао 0.73 1.14 1.2 1.68 5.66 2.75 2.27 2.27 2.71 13.60
Число акций ао, млн 1000 1000 1000 961.81 1018.27 1017.44 996.64 1027.73 970.63 934.51 1006.14 -0.95
FCF/акцию 0.0118 0.1003 0.0665 0.1196 0.2484 0.502 0.8001 0.7566 0.7566 0.4853 44.62


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 26.18 29.85 43.1 26.96 27.74 40.84 44.08 31.9 31.9 7.85 34.30 3.42
ROA, % 15.77 20.27 32.54 21.69 25.81 33.63 37.22 27.78 27.78 4.97 29.23 5.07
ROIC, % 21.2 34.05 50.88 35.38 33.89
ROS, % 14.44 19.61 24.24 29.76 33.95 38.55 35.24 35.25 35.25 35.25 12.08 35.65 0.75
ROCE, % 25.84 35.29 45.43 28.13 27.14 46.46 39.81 0 0 0.00 37.39 -2.61
Ebit margin, % 25.29 29.12 38.7 40.31 0 0 33.36 12.36
Рентаб EBITDA, % 11.89 17.18 20.84 25.95 29.86 41.2 43.81 44.42 44.42 21.14 37.05 11.35
Чистая рентаб, % 11.96 14.44 19.61 24.24 29.76 33.95 38.55 35.24 35.25 12.08 32.35 7.77
Operation Margin, % 17.07 20.67 25.29 29.12 40.79 43.25 40.65 40.66 40.66 40.66 14.06 41.20 -0.06
Доходность FCF, % 14.19 24.68 39.36 45.05 20.96 28.85 8.11


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
5.35 4.63 2.54 2.21 6.4 6.4 15.21 4.23 3.65
P/BV
1.44 1.29 1.04 0.8531 1.82 1.82 1.81 1.29 4.80
P/S
1.3 1.38 0.8623 0.8523 2.26 2.26 2.30 1.33 11.69
P/FCF
7.05 4.05 2.54 2.22 4.77 4.65 4.65 4.65 7.33 3.77 12.86
E/P
0.187 0.2158 0.3937 0.4224 0.2146 0.2001 0.2001 0.2001 0.06 0.2862 -12.66
EV/EBIT
3.05 3.22 0 0 0 3.13 2.75
EV/EBITDA
-0.0955 3.42 3.98 2.48 4.36 2.43 -446.70
EV/S
0.7722 0.9369 1.01 1.03 1.03 1.03 2.34 0.9558 5.93
EV/FCF
4.2 2.75 2.72 2.72 2.72 9.21 3.10 -10.29
Debt/EBITDA
0.0381 0.0213 0.02 0.0259 0.0259 0.0259 0.0259 0.94 0.0238 3.99
Netdebt/Ebitda
-0.0513 -0.0221 -0.0955 -0.904 -1.26 -1.04 0 0 0 0 0.35 -0.6643 116.04
Debt/Ratio
0.4092 0.0055 0.0082 0.0098 0.0082 0.0082 0.0082 0.16 0.0080 8.32
Debt/Equity
0.5086 0.006 0.0099 0.0129 0.0129 0.1383 0.1383 0.84 0.0360 87.30
Debt/Net Income
1.89 0.0215 0.0242 0.0295 0.0327 0.0327 0.0327 2.36 0.0281 8.75
PEG
1.11 1.11 1.11 0.00
Бета
-3.6 0.6243 -1.02 -1.02 1.42 -1.3319 -34.32
Индекс Альтмана
3.32 3.5 3.27 2.75 2.8 2.8 2.54 3.13 -3.35


Dividends

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.016 0.02 0.0252 0.0453 0.028 0.0504 0.209 0.1901 0.1046 33.22
Дивиденд
0.05 0.03 0.06 0.3 0.21 0.23 0.23 0.1660 50.29
Див доход, ао, %
5.93 2.98 4.7 18.63 10.53 14.47 14.47 3.05 10.26 37.17
Дивиденды / прибыль, %
39.59 30.12 23.16 28.19 12.65 10.08 20.23 28.8 28.8 41.61 19.99 0.43


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
524 537 1.23