DouYu International Holdings Limited

NASDAQ

DOYU

Stock

Yield per half year: -58.59%
Dividend yield: 196.54%
Sector: High Tech

Reporting DouYu International Holdings Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥				2.86	3.57	2.36	0.4926	0.0356		0.3169	1.86	-58.41
Выручка, млрд ¥	0.7868	1.89	3.65	7.28	9.6	9.17	7.11	5.53	4.27	4.27	7.14	-14.96
Чистая прибыль, млрд ¥	-0.7829	-0.6129	-0.8763	0.321	0.7622	-0.3388	-0.1528	0.0355	-0.2974	-0.2974	0.0017	-182.84
EV, млрд ¥			-0.7762	1.56	2.62	0.0723	-0.8792	12.56	24.23	24.23	7.72	56.03
EBIT, млрд ¥	-0.7736	-0.6184	-0.8209	-0.1317	0.1276	-0.6487	-0.1989	-0.1501	-0.5642	-0.5642	-0.2869	-234.62
EBITDA, млрд ¥	-0.7666	-0.5923	-0.7754	-0.1637	0.2385	-0.5599	-0.1114	-0.0532	-0.4674	-0.4674	-0.1907	-214.40
OIBDA, млрд ¥					-2.84	-6.26	-1.13	-0.2528	-0.7342	-0.7342	-2.2434	-23.70
Баланс стоимость, млрд ¥	-1.87	-2.47	-3.01	7.24	6.94	6.33	6.56	6.69	4.22	4.22	6.15	-9.47
FCF, млрд ¥	-0.761	-0.4131	-0.4536	0.6912	0.5853	-0.7088	-0.6304	-0.064	-0.252	-0.252	-0.2140	-184.49
Операционный денежный поток, млрд ¥	-0.7141	-0.381	-0.3376	0.8132	0.6676	-0.5863	-0.4648	-0.0477	-0.2389	-0.2389	-0.1340	-181.42
Операционная прибыль, млрд ¥	-0.7764	-0.6184	-0.8591	-0.1317	0.1276	-0.6487	-0.1989	-0.164	-0.5642	-0.5642	-0.2896	-234.62
Операционные расходы, млрд ¥	0.4093	0.6137	1.04	1.33	1.3	1.74	1.19	0.8481	0.8881	0.8881	1.19	-7.34
CAPEX, млрд ¥	0.0468	0.032	0.116	0.122	0.0824	0.1225	0.1656	0.0163	0.0131	0.0131	0.0800	-30.77

	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q4	2020Q1	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд ¥										0.1318	0.9972	0.072	0.0487	0.0404	0.3743	0.0474	0.0341	0.0335	0.0276						0.1034	-40.63
Выручка, млрд ¥															1.68	1.68	1.39	1.36	9.32	1.04	1.03	1.06	1.14	1.14	1.08	1.85
Чистая прибыль, млрд ¥															-0.0219	-0.0219	0.0068	0.0764	-0.4476	-0.088	-0.0492	0.0034	-0.1637	-0.1637	-0.0922	13.22
EV, млрд ¥															-0.1032	2.89	-2.08	-1.88	-30.18	12.74	19.28	18.8	23.69	15.93	18.09	4.57
EBIT, млрд ¥														-0.0333	-0.056	-0.0779	-0.031	-0.0088	-0.7659	-0.1669	-0.1196		-0.1835	-0.1835	-0.2839	-24.86
EBITDA, млрд ¥															-0.056	-0.056	-0.0092	0.0131	-0.6086	-0.1427	-0.1196	-0.0942	-0.1593	-0.1593	-0.1350	2.23
OIBDA, млрд ¥																			-0.9269	-0.2217	-0.19	-0.1918	-0.1791	-0.1885	-0.1942	-3.19
Баланс стоимость, млрд ¥															6.56	6.56	6.79	6.83	48.12	6.59	6.51	4.29	4.22	4.22	5.17	-8.53
FCF, млрд ¥								648 750.65	0	0	0	-593.61	0	0	0	-73 729.63	0								191475.80	-148.44
Операционный денежный поток, млрд ¥	-0.0575	-0.0653	-0.021	-0.003	0.2748	0.5383	0.5383	667 648.33				-586.8				-67 833.94									119845.73	-1147.33
Операционная прибыль, млрд ¥															-0.056	-0.056	-0.0075	-0.0088	-0.7659	-0.1669	-0.1196	-0.0942	-0.1835	-0.1929	-0.1514	2.94
Операционные расходы, млрд ¥															0.2421	0.2421	0.1964	0.2012	1.94	0.2759	0.2038	0.155	0.2533	0.2627	0.2301	-0.98
CAPEX, млрд ¥					0.0627	0.0593	0.0593	18 897.68				6.81	0	0	0	5 895.69	0								4960.06	898.84

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥	0.5168	0.5396	5.56	8.09	5.28	4.46	4.04	4.44	1.02	1.02	3.85	-28.02
Short Term Investments ¥					2.23	2.08	2.51	1.72	3.07	3.07	2.32	6.60
Long term investments ¥	0.0292	0.0961	0.1343	0.2255	0.6007	0.5914	0.7819	1.07			0.6539	36.54
Total Receivables ¥	0.1171	0.2322	0.3824	0.2121	0.2088	0.2285	0.1452	0.1375	0.1232	0.1232	0.1686	-10.01
Total Current Assets ¥	0.6759	0.8629	6.12	8.6	8.03	7.23	7.08	6.69	4.47	4.47	6.70	-11.06
Чистые активы, млрд ¥	0.0493	0.0503	0.0504	0.0389	0.0999	0.0974	0.0669	0.975		0.9883	0.2556	90.46
Активы, млрд ¥	0.7789	1.03	6.49	9.1	8.91	8.16	8.15	8.07	5.45	5.45	7.75	-9.36
Short Term Debt ¥	0.1574	0.3332	0.023	0.642	0.0363	0.0304	0.0275	0.0148	0.0115	0.0115	0.0241	-20.54
Задолженность, млрд ¥	2.65	3.5	9.51	1.84	1.93	1.9	1.58	1.38	1.24	1.24	1.61	-8.47
Чистый долг, млрд ¥	-0.5168	-0.5396	-5.56	-8.09	-5.23	-4.39	-3.99	-4.42	-1	-1	-3.8060	-28.17
Долг, млрд ¥				0.0895	0.0074	0.0086	0.0471	0.0215	0.0157	0.0157	0.0201	16.23
Interest income ¥	0.0039	0.0069	0.0858	0.1591	0.1452	0.0774	0.1299	0.2577			0.1539	10.13
Расходы на обслуживание долга ¥	0.0089					0.1323	0.1299	0.0158		0.0177	0.0717	15.43
Чист. проц. доходы, млрд ¥	-0.005	0.0069	0.0858	0.1591	0.1452	0.0774	0.1299	0.2577		0.0362	0.1539	10.13
Goodwill ¥			0.0136	0.031	0.0129	0.0126	0.0138				0.0168	0.29
Амортизация, млрд ¥	0.0071	0.026	0.0455	-0.032	0.1109	0.0887	0.0875	0.0968	0.0968	0.0968	0.0961	-2.68
Себестоимость, млрд ¥	1.16	1.89	3.5	6.09	8.04	8.08	6.12	4.85	3.95	3.95	6.21	-13.25
Товарно материальные запасы ¥	0.0391	0.0849	0.1358	0.0932	0.0781	0.0914	0.0321	0		0	0.0861	-25.06

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ¥								4.04	4.04	4.51	4.21	31.94	3.68	4.06	2.01	1.02	1.02	2.36	-22.63
Short Term Investments ¥								2.51	2.51	1.95	2.33	12.35	2.39	1.97	1.94	3.07	3.07	2.49	5.14
Long term investments ¥			1.57	0.5914	0.6302	0.605	0.4853	0.7819	0.8186	1.03	1.03	1.07						0.9461	6.47
Total Receivables ¥								0.1553	0.1553	0.1221	0.1314	1.02	0.1426	0.1141	0.1202	0.1232	0.1232	0.1247	-2.88
Total Current Assets ¥								7.08	7.08	7.08	7.09	48.1	6.79	6.66	4.4	4.47	4.47	5.36	-8.02
Чистые активы, млрд ¥	0.0857	0.0728	0.1123	0.0974	0.0863	0.0879	0.0652	0.0669	0.975		0.0425							0.2475	-13.53
Активы, млрд ¥								8.15	8.15	8.35	8.4	58.07	8.14	7.83	5.51	5.45	5.45	6.48	-7.71
Short Term Debt ¥							0.0263	0.0275	0.0275	0.0212	0.0173		0.0074	0.0045	0.0132	0.0115	0.0115	0.0096	9.22
Задолженность, млрд ¥								1.58	1.58	1.56	1.56	9.95	1.55	1.33	1.22	1.23	1.24	1.31	-4.36
Чистый долг, млрд ¥								-3.99	-3.99	-4.48	-4.18	-31.89	-3.68	-4.06	-1.99	-1	-1	-2.3460	-22.94
Долг, млрд ¥								0.0066	0.0065	0.033	0.0266	0.0482	0.0086	0.0051	0.0201	0.0157	0.0157	0.0130	12.79
Interest income ¥			0.0188	0.0179	0.0166	0.0236	0.0344	0.0553	0.0544	0.0673	0.0807	0.0826						0.0681	8.36
Расходы на обслуживание долга ¥				0.0167	0.0167	0.0236	0.0344	0.0553	0.0553									0.0371	27.06
Чист. проц. доходы, млрд ¥				0.0179	0.0166	0.0236	0.0344	0.0553	0.0544	0.0673	0.0807	0.0826	0.0114					0.0593	-26.84
Goodwill ¥		0.0128	0.0129	0.0126	0.0126	0.0133	0.0141	0.0138	0.0138	0.0143	0.0142							0.0140	0.14
Амортизация, млрд ¥						0.0222	0.0222		0.0219	0.0219	0.0219	0.1574	0.0242	-0.000604		0.0242	0.0242	0.0459	-31.24
Себестоимость, млрд ¥								1.49	1.49	1.2	1.17	8.41	0.9307	0.9478	1	1.07	1.07	1.00	2.83
Товарно материальные запасы ¥					0.0914	0.0573	0.0537	0.0321	0.0321	0.068	0.0637	0	0.0317	0.0261				0.0443	-4.05

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-3.81	-2.09	-0.4364	1.04	1.96	-0.9	-4.78	0.1111	-0.9647		-0.9647	-0.9147	-186.78
Цена акции ао				8.47	11.06	2.64	1.4	9.5	11.21	6.58	6.58	6.27	20.04
Число акций ао, млн		8.19	8.06	339.89	321.75	326.37	31.97	319.78	308.32		308.32	261.64	-0.85
FCF/акцию		-50.44	-56.26	2.03	1.82	-2.17	-19.72	-0.2001	-0.8172		-0.8172	-4.2175	-185.20

	2018Q1	2019Q1	2019Q4	2020Q1	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS											1.42	0.08	0.2141	2.39	-14	-0.2765	-0.158	0.0109	-0.5425	-0.5425		-0.3017	14.43
Цена акции ао								2.21	1.53	1.26	1.17	1.48	1.07	1.05	0.8636					7.73	6.58	3.46	43.80
Число акций ао, млн						32.69	326.37	32.64	31.83	31.97	320.24	31.97	31.98	31.98	31.98							89.63	-36.92
FCF/акцию	-8.55	7.22	1.41	14.09	20162939.76			-18188.39				-2306472.74										3567658.83	-1848.82

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	41.77	24.82	29.07	4.43	10.98	-5.35	-2.37	0.5361	-5.45		-5.45	51.41	-0.3308	-186.93
ROA, %	-100.51	-59.41	-13.49	3.53	8.56	-4.15	-1.87	0.438	-4.4		-4.4	21.00	-0.2844	-187.54
ROIC, %				-5.65	4.76	-9.9		31.84			-10.38	26.60	5.26	-254.07
ROS, %		-32.5	-23.98	4.41	7.94	-3.7	-2.15	0.6422	-6.96	-6.96	-6.96	24.36	-3.8256	13.47
ROCE, %		25.04	27.24	-1.81	1.83	-10.36	-3.02	-2.24	-13.39	-13.4	-13.4	67.73	-8.4820	5.28
Ebit margin, %				-1.81	1.33	-7.08	-2.8	-2.71	-13.21	-13.21	-13.21		-7.8020	13.29
Рентаб EBITDA, %		-31.41	-21.22	-2.25	2.48	-6.11	-1.57	-0.9625	-10.94	-10.94	-10.94	37.35	-6.1045	12.36
Чистая рентаб, %	-99.5	-32.5	-23.98	4.41	7.94	-3.7	-2.15	0.6422	-6.96		-6.96	24.37	-0.8456	-197.40
Operation Margin, %		-32.79	-23.51	-1.81	1.33	-7.08	-2.8	-2.97	-13.21	-13.21	-13.21	32.90	-7.8540	13.29
Чистая процентная маржа, %	-135.71	-32.5	-23.98	0.55	5.06	-6.35					-6.89	18.49	-11.4440	-27.86
Доходность FCF, %				24.13	16.38	-30.04	-18.68	-179.73				13.50	-37.5880	-249.42

	2019Q4	2020Q1	2021Q1	2022Q1	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					-0.3344	-0.3344	0.1008	1.15	-0.9284	-1.31	-0.7349	0.0537	-2.87	-3.21		51.41	-1.6142	19.63
ROA, %					-0.2694	-0.2694	0.082	0.9119	-0.7557	-1.08	-0.6156	0.051	-2.99	-3.01		21.00	-1.5289	22.75
ROS, %						-1.31	0.4919	5.62	-4.8	-8.46	-4.76	0.3202	-14.41	-14.41	-6.96	24.36	-8.0440	7.89
ROCE, %					-0.8538	-1.19	-0.4569	-0.1314	-1.58	-2.48	-1.8		-3.4	-3.82	-13.4	67.73	-4.9800	40.13
Ebit margin, %								-0.6482	-8.22	-16.06	-11.59		-16.16	-16.16	-13.21		-14.6360	-3.83
Рентаб EBITDA, %						-3.33	-0.6576	0.9611	-6.53	-13.73	-11.59	-8.86	-14.02	-14.02	-10.94	37.35	-11.8860	-1.15
Чистая рентаб, %					-1.31	-1.31	0.4919	5.62	-4.8	-8.46	-4.76	0.3202	-14.41	-14.41		24.37	-8.3440	11.24
Operation Margin, %						-3.33	-0.5397	-0.6482	-8.22	-16.06	-11.59	-8.86	-16.16	-16.98	-13.21	32.90	-13.3600	2.65
Доходность FCF, %	18.15	175.33	148858012.15	-824870.11		-155622276.2										13.50	-1517788.1360	-2535.79

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			8.92	4.69	-6.96	-3.22	478.05			47.8	11.96	96.30	121.73
P/BV			0.3956	0.5149	0.3725	0.4749	2.54	5.99		5.99	5.58	1.98	63.36
P/S			0.3933	0.3721	0.2574	0.4383	3.07	5.91		5.91	2.79	2.01	73.85
P/FCF			4.14	6.1	-3.33	-5.35	-0.5564	-4.95	-1.26	-1.26	343.51	-3.0893	-17.66
E/P			0.1121	0.2133	-0.1436	-0.3102	0.9976	0.1121	-0.9386	-0.9386	0.55	-0.0565	45.57
EV/EBIT			-85.01	-22.17	6.02	4.42	-83.7	-42.94	-42.94	-42.94		-31.8280	-248.13
EV/EBITDA	0.9195	6.7	-68.37	78.58	-0.7992	7.89	-235.97	-51.84		-51.84	7.55	-40.4278	-192.02
EV/S			1.54	-0.2947	-0.4259	-0.1237	2.27	5.67	5.67	5.67	2.69	2.61	-267.82
EV/FCF			16.19	-4.83	5.51	1.39	-196.29	-96.15	-96.15	-96.15	7.66	-76.3380	-277.16
Debt/EBITDA			-3.92	0.2232	-0.1482	-0.4224	-0.4033	-0.0336	-0.0336	-0.0336	0.50	-0.2082	-25.68
Netdebt/Ebitda	0.911	7.17	49.43	-21.91	7.85	35.86	83.01	2.14	2.14	2.14	-0.31	26.20	-22.89
Debt/Ratio			0.0705	0.006	0.0076	0.0058	0.0027	0.0029	0.0029	0.0029	0.17	0.0044	-17.53
Debt/Equity			0.0886	0.0077	0.0097	0.0072	0.0032	0.0037	0.2936	0.2936	1.55	0.0635	97.79
Debt/Net Income			2	0.0698	-0.1821	-0.3079	0.6044	-0.0527	-0.0527	-0.0527	1.11	0.0018	-21.96
PEG									-51.51	-51.51		-51.5100	0.00
Бета				0	0.96	0.98	-0.7901	-3.01	0.6569	0.6569	0.02	-0.2406	-7.31
Индекс Альтмана			1.16	1.76	1.17	0.8638	-2.2	0.5373	0.3299	0.3299	1402.01	0.1402	-22.37

	2019Q4	2020Q1	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E						-5.72	-0.4125	-3.85	1.22	-17.06	-2.16	150.29	39.01	-0.4438			-28.19				11.96	31.70	67.16
P/BV										0.057	0.0072	0.3536	0.3374	0.0355	2.49	3.58	4.85	5.85	4.02		5.58	4.16	10.05
P/S										0.2226	0.0282	0.4764	0.501	0.0415	0.9847	1.46	1.32	5.95	3.93		2.79	2.73	31.89
P/FCF	5.51	0.5704	0				-0.000121				0									-1.26	343.51	1.21	-169.15
E/P						-0.175	-2.42	-0.26	0.8229	-0.0586	-0.4631	0.2009	2.28	-2.25						-0.9386	0.55	-0.2342	15.18
EV/EBIT													213.14	39.4	-76.29	-161.22		-129.09	-86.8	-42.94		-99.2680	-10.86
EV/EBITDA										3.72	-135.87	227.28	17.37	30.69	-63.71	-57.74	-42.63	-45.93	-29.92		7.55	-47.9860	-14.03
EV/S												-1.49	-1.38	-3.24	12.25	18.68	17.69	20.86	14.02	5.67	2.69	15.38	-21.22
EV/FCF																				-96.15	7.66	-96.1500	0.00
Debt/EBITDA									1.46			-3.6	2.03	-0.0792	-0.0602	-0.0425	-0.2136	-0.0984	-0.0984	-0.0336	0.50	-0.0973	-4.59
Netdebt/Ebitda											71.31	489.57	-320.19	52.4	25.75	33.92	21.16	6.29	6.29	2.14	-0.31	13.96	-42.46
Debt/Ratio												0.0039	0.0032	0.00083	0.0011	0.000649	0.0037	0.0029	0.0029	0.0029	0.17	0.0026	34.91
Debt/Equity												0.0049	0.0039	0.001	0.0013	0.000781	0.0047	0.0037	0.0037	0.2936	1.55	0.0613	227.36
Debt/Net Income												4.82	0.3477	-0.1077	-0.0976	-0.1034	5.91	-0.0958	-0.0958	-0.0527	1.11	1.11	-12.61
PEG																				-51.51		-51.5100	0.00
Бета																			2.97	0.6569	0.02	1.81	-52.97
Индекс Альтмана				0.198	0.212	0.3072	0.1725	0.206	0.2176	0.225			0.1698						0.6557	0.3299	1402.01	0.3196	8.68

Dividends

IFRS

Reporting Annual

	2016	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0045					2.1				1.05	2060.25
Дивиденд							19.65	19.65		19.65	0.00
Див доход, ао, %		0	0	0	0	0	279.52	196.54	0.00	279.52	0.00
Дивиденды / прибыль, %	-0.5696		0	0	0	5916.68		0	44.00	2958.06	-10291.87

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	2.86	1.79	1.88						-13.05
CAPEX/Выручка, %			0.8577	1.34	2.33	0.2948	0.3072	0.3072	-18.56
Персонал, чел				1 877	1 877	1 973			1.68

	CAGR 5

	CAGR 5