HKEX: 6633 - Qingci Games Inc.

Yield per half year: +17.2%
Dividend yield: 0.00%
Sector: Communication Services

Reporting Qingci Games Inc.

Reports

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


Capitalization

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ¥
7.39 3.65 3.64 3.63 4.89 -21.03
Выручка, млрд ¥
0.0984 0.0887 1.23 1.11 0.6304 0.9057 0.9057 0.7930 59.15
Чистая прибыль, млрд ¥
0.0249 0.0196 0.1037 -0.3672 0.0503 -0.0374 -0.0374 -0.0462 -213.79
EV, млрд ¥
2.04
EBIT, млрд ¥
0.0234 0.0208 0.1398 0.3851 0.0296 0.1197 4.81
EBITDA, млрд ¥
0.0279 0.0227 0.116 -0.4004 0.0946 0.1014 -0.0278 27.66
Баланс стоимость, млрд ¥
0.0938 0.1134 0.2142 1.65 1.76 1.75 1.75 1.10 72.86
FCF, млрд ¥
0.0401 0.0063 0.4401 0.194 -0.0346 -0.0068 -0.0068 0.1198 -201.54
Операционный денежный поток, млрд ¥
0.0401 0.0068 0.4436 0.1999 -0.0202 -0.0032 -0.0032 0.1254 -186.01
Операционная прибыль, млрд ¥
0.0262 0.0236 0.1194 0.3302 0.0721 -0.0126 -0.0126 0.1065 -188.20
Операционные расходы, млрд ¥
0.08 0.0716 1.09 0.7756 0.5968 0.9184 0.9184 0.6905 66.58
CAPEX, млрд ¥
0.0001 0.00047 0.0035 0.0059 0.0144 0.0036 0.0036 0.0056 50.26


Balance sheet

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
0.000553 0.000436 0.0032 1.17 0.3517 0.538 0.538 0.4127 315.20
Short Term Investments ¥
0.0252 0.0972 0.0013 0.3553 0.4897 0.9889 0.9889 0.3865 59.04
Total Receivables ¥
0.0501 0.061 0.1215 0.0482 0.0523 0.0681 0.0681 0.0702 2.23
Total Current Assets ¥
0.1009 0.1894 0.628 1.62 1.61 1.68 1.68 1.15 54.73
Чистые активы, млрд ¥
0.003 0.0032 0.0143 0.0405 0.0452 0.1919 1.75 0.0590 126.77
Активы, млрд ¥
0.1352 0.2299 0.7348 1.87 1.92 2 2 1.35 54.13
Short Term Debt ¥
0.0000 0.0000
Long Term Debt ¥
0.0011 0.0074 0.0246 0.0166 0.02 0.02 0.0139 78.62
Задолженность, млрд ¥
0.0414 0.1165 0.5206 0.2226 0.153 0.256 0.256 0.2537 17.05
Чистый долг, млрд ¥
-0.518 -0.5180 0.00
Долг, млрд ¥
0.000124 0.000811 0.02 0.0268 0.0070 444.34
Interest income ¥
0.0001 0.0029 0.0061 0.002 0.007 0.0158 0.0068 40.36
Расходы на обслуживание долга ¥
0.000136 0.000124 0.0001 0.000673 0.0575 0.0014 0.0014 0.0120 62.38
Чист. проц. доходы, млрд ¥
0.002 0.0025 0.0044 0.0012 0.0068 0.0131 0.0173 0.0056 39.27
Себестоимость, млрд ¥
0.0217 0.02 0.2846 0.2932 0.2083 0.3479 0.3479 0.2308 77.05
Товарно материальные запасы ¥
0.000222 0.000279 0.0001 0.0013 0.0013 0.0005 55.56


Share

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.0043 0.0034 0.018 -0.0638 0.0727 -0.0541 -0.0541 -0.0048 -273.92
Цена акции ао 11.8 5.19 4.75 3.11 2.93 2.93 5.56 -24.32
Число акций ао, млн 730.86 730.86 685 685 691.33 691.33 691.33 696.70 -1.11
FCF/акцию 0.0585 0.0092 0.6425 0.2832 -0.05 -0.0098 -0.0098 0.1750 -201.27


Efficiency

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 26.5 17.3 48.43 -22.31 2.95 -2.13 -2.13 6.80 8.85 -165.78
ROA, % 18.39 8.54 14.12 -19.65 2.66 -1.91 -1.91 4.26 0.7520 -174.12
ROIC, % 128.38 128.38 0.00
ROS, % 25.26 22.12 8.46 -33.21 7.98 -4.13 -4.13 -4.13 -4.13 9.92 -7.5240 -34.09
ROCE, % 24.97 18.32 65.28 23.39 1.67 0 0 0.00 26.73 -41.78
Ebit margin, % 23.43 11.4 34.82 4.7 0 0 18.59 -33.08
Рентаб EBITDA, % 28.34 25.61 9.45 -36.21 15 11.2 11.2 21.82 5.01 -15.25
Чистая рентаб, % 25.26 22.12 8.46 -33.21 7.98 -4.13 -4.13 9.92 0.2440 -171.49
Operation Margin, % 26.65 26.57 9.73 29.86 11.44 -1.39 -1.39 -1.39 -1.39 12.18 7.43 -154.15
Доходность FCF, % 2.62 -0.9477 -0.1868 0.4952 -141.47


Coefficients

IFRS
Reporting Annual Quarterly
2018 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-20.13 58.27 -97.43 58.28 15.74 -19.7633 69.15
P/BV
4.49 1.66 1.41 1.41 1.71 2.52 -32.03
P/S
6.68 4.65 2.72 2.72 1.96 4.68 -25.88
P/FCF
38.1 -105.52 -535.31 -533.67 -533.67 -533.67 -15.36 -334.0140 -269.54
E/P
-0.0497 0.0138 -0.0103 -0.0103 -0.0103 -0.0103 0.05 -0.0134 -27.00
EV/EBIT
0 0 0
EV/EBITDA
21.61 4.36
EV/S
3.02 2.25 2.25 2.25 2.16 2.51 -9.34
EV/FCF
-299.91 -299.91 -299.91 -21.85 -299.9100 0.00
Debt/EBITDA
0.0373 0.0588 0.2643 0.2643 0.2643 0.2643 0.99 0.1778 47.94
Netdebt/Ebitda
0 0 0 0 0.48
Debt/Ratio
0.0093 0.01 0.0134 0.0134 0.0134 0.17 0.0115 9.56
Debt/Equity
0.0318 0.0114 0.0153 0.1469 0.1469 0.86 0.0513 46.60
Debt/Net Income
0.0657 -0.5348 -0.7171 -0.7171 -0.7171 2.89 -0.4758 -281.76
PEG
476.34 476.34 476.34 0.00
Бета
3.02 -0.4038 -0.3143 -0.3143 0.79 0.7673 -147.04
Индекс Альтмана
2.54 2.64 2.64 2.64 2.61 2.61 1.30


Dividends

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0012 0.01 0.0107 0.09 0.18 0.0893 0.0760 54.94
Дивиденд
0.152 0 0.1520 0.00
Див доход, ао, %
3.82 0 2.82 3.82 0.00
Дивиденды / прибыль, %
40.23 458.6 86.76 -49.02 177.63 177.63 38.05 142.84 34.58


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
606 643 3.01