500.com Limited

NYSE
WBAI
Stock
Yield per half year: +113.32%
Dividend yield: 0%
Sector: High Tech

Reporting 500.com Limited

Capitalization

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 LTM 5 year average CAGR 5
Капитализация, млрд ¥
0.52 12.66 6.7 8.34 6.25 1.05 0.776 7.00 -39.22
Выручка, млрд ¥
0.1715 0.2595 0.5797 0.0996 0.0053 0.0719 0.1261 0.0397 0.0218 0.0218 0.0530 32.69
Чистая прибыль, млрд ¥
0.0042 0.1061 0.157 -0.3239 -0.203 -0.3171 -0.4517 -0.6364 -0.2232 -0.2232 -0.3663 1.92
EV, млрд ¥
-0.0115 12.18 6.34 7.71 5.75 1.12 0.4893 6.62 -37.95
EBIT, млрд ¥
0.0421 0.0222 0.0298 0.165 -0.2822 -0.2078 -0.3455 -0.4913 -0.6471 -0.2248 -0.3833 1.59
EBITDA, млрд ¥
0.0331 0.0684 0.1598 -0.2898 -0.2116 -0.3247 -0.4276 -0.5678 -0.1578 -0.1294 -0.3379 -5.70
Баланс стоимость, млрд ¥
0.0118 -0.2745 0.1337 0.1801 1.77 1.71 1.41 1.12 0.5876 0.4038 1.05 -25.07
FCF, млрд ¥
0.0604 0.0197 0.2334 0.0313 -0.1412 -0.2749 -0.1972 -0.1668 -0.0695 -0.167 -0.1699 -13.22
Операционный денежный поток, млрд ¥
0.0694 0.0925 0.0292 0.2506 0.0424 -0.1143 -0.1999 -0.1605 -0.163 -0.0681 -0.1412 -9.84
Операционная прибыль, млрд ¥
0.0275 0.0599 0.1495 -0.3014 -0.2313 -0.3642 -0.4916 -0.6468 -0.1908 -0.24 -0.3849 -3.78
Операционные расходы, млрд ¥
0.1996 0.3731 0.3766 0.3534 0.4291 0.3906 0.3115 0.1958 0.3361 -11.14
CAPEX, млрд ¥
0.0321 0.0095 0.0025 0.0016 0.0039 0.0112 0.0052 0.0038 0.0015 0.004 0.0051 -17.40


Balance sheet

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 LTM 5 year average CAGR 5
Наличность, млрд ¥
0.0316 0.5443 0.4856 0.4007 0.6731 0.5291 0.4351 0.3612 0.3087 0.3087 0.4614 -14.44
Short Term Investments ¥
0.004 0.0451 0.177 0.5955 1.27 0.9212 0.1333 0.1 0.0238 0.4897 -54.86
Long term investments ¥
0.007 0.0067 0.00022 0.0855 0.3471 0.1944 0.1635 0.1 0.1781 3.18
Total Receivables ¥
0.1741 0.2253 0.0908 0.1013 0.0097 0.0902 0.0124 0.0272 0.0104 0.000368 0.0281 -66.72
Total Current Assets ¥
0.3085 0.3298 0.9099 1.26 1.71 1.71 0.737 0.6016 0.4303 0.3359 0.7630 -27.78
Чистые активы, млрд ¥
0.0022 0.0061 0.006 0.0066 0.0442 0.0539 0.1055 0.0972 0.1007 0.0291 0.0773 -11.60
Активы, млрд ¥
0.3373 0.3793 0.9583 1.32 2.08 2.08 1.75 1.25 0.6958 0.4705 1.25 -25.72
Short Term Debt ¥
0.0128 0.0128 0.00
Long Term Debt ¥
0.0071 0.0469 0.0445 0.0278 0.0042 0.003 0.0253 -42.30
Задолженность, млрд ¥
0.2629 0.382 0.1489 0.2021 0.3166 0.3674 0.3448 0.13 0.1113 0.08 0.2067 -26.28
Чистый долг, млрд ¥
-0.0639 -0.0204 -0.5012 -0.4414 -0.3537 -0.6286 -0.5013 -0.4309 -0.3583 -0.2992 -0.4437 -13.80
Долг, млрд ¥
0.0128 0.0071 0.0469 0.0445 0.0278 0.0095 0.0278 16.78
Interest income ¥
0.0192 0.0239 0.0206 0.0153 0.0134 0.0091 0.0165 -17.56
Чист. проц. доходы, млрд ¥
0.0239 0.0206 0.0153 0.0134 0.0091 0.0165 -17.56
Goodwill ¥
0.065 0.065 0.0649 0.1604 0.2604 0.1298 0.1361 14.83
Амортизация, млрд ¥
0.0034 0.0038 0.0056 0.0085 0.0103 0.0116 0.0197 0.0395 0.064 0.0791 0.0428 46.81
Себестоимость, млрд ¥
0.0244 0.0185 0.0278 0.0539 0.0244 0.0127 0.0375 0.08 0.0594 0.0168 0.0413 5.76


Share

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2024 LTM 5 year average CAGR 5
EPS -0.1326 0.7815 0.3352 -1.42 -0.6416 -1.26 -1.68 -2 -0.8315 -0.79 -1.2826 5.32
Цена акции ао 17.35 20.1 15.33 10.11 7.58 8.6 9 8.17 8.17 8.17 8.30 1.51
Число акций ао, млн 24 26 24 26 358 386 415 408 318.60 73.44
FCF/акцию 2.67 2.28 2.52 0.7577 0.6929 0.1057 -0.2849 -0.5173 0.1508 -192.65


Efficiency

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 11.83 79.32 87.19 -18.32 -11.87 -22.49 -40.45 -108.31 -55.28 -45.38 -47.6800 36.03
ROA, % 1.12 11.07 11.9 -15.54 -9.77 -18.07 -36.23 -91.46 -47.45 -20.45 -40.5960 37.17
ROIC, % 17.99 9.46 26.08 14.65 -23.41 -12.7 -21.6 -36.92 -73.93 -72.86 -33.7120 25.86
ROS, % -3859.38 -441.29 -358.22 -1603.48 -1023.27 -1023.85 -1023.85 -1023.85 -1023.85 -1023.85 -1023.7340 0.01
ROCE, % 3.68 14.77 -15.97 -12.16 -24.51 -44 -110.71 -57.55 0 0 -49.7860 36.47
Ebit margin, % 0 0
Рентаб EBITDA, % 26.36 27.56 -291.14 -4022.78 -451.89 -339.13 -1430.64 -723.31 -593.58 -593.58 -707.7100 5.61
Чистая рентаб, % 2.47 40.86 27.09 -325.35 -3859.38 -441.29 -358.22 -1603.48 -1023.27 -874.59 -1457.1280 -23.32
Operation Margin, % -302.76 -4397.59 -506.86 -389.87 -1629.83 -874.59 -1100.92 -1100.92 -1100.92 -1100.92 -1161.4360 -7.55
Чистая процентная маржа, % 39.71 5.84 2.47 40.86 27.09 -325.35 -241.46 -358.22 -171.4160 -254.37
Доходность FCF, % 3.79 1.96 0.6092 -1.42 -3.37 0.3138 -197.68


Coefficients

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
357.1 25.8 62.1 -41.02 -19.65 76.87 -155.99
P/BV
312.5 3.6 3 2.6 1.8 1.6 2.9 5 1.92 2.78 13.97
P/S
25.6 11.4 7.9 1428.6 59.9 11.1 31 101 35.57 326.32 -41.13
P/FCF
-4.65 -4.65 -4.65 -4.65 -4.6500 0.00
E/P
-0.2876 -0.2876 -0.2876 -0.2876 -0.2876 0.00
EV/EBIT
0 0 0
EV/EBITDA
-0.17 76.25 -21.89 -36.46 -17.72 -3.78 0.0020 153.28
EV/S
22.44 22.44 22.44 22.44 22.44 0.00
EV/FCF
-2.93 -2.93 -2.93 -2.9300 0.00
Debt/EBITDA
0.19 0.04 -0.16 -0.21 -0.09 -0.0734 -0.0734 -0.0734 -0.0734 -0.1040 -18.96
Netdebt/Ebitda
1.22 2.97 1.54 1.01 0.631 1.9 0 0 0 0 1.61 -8.55
Debt/Ratio
0 0 0 0
Debt/Equity
0 0 0 0
Debt/Net Income
-0.0426 -0.0426 -0.0426 -0.0426 -0.0426 0.00
PEG
0 0
Бета
1.62 0 0 0 -15.25 0 0 -6.8150 -406.82
Индекс Альтмана
0 0 0 0 0 0


Dividends

IFRS
Reporting Annual Quarterly
2013 2020 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.1945 0.1945 0.00
Дивиденды / прибыль, %
183.4 0 0 183.40 0.00


Pay for your subscription

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

Subscribe