Valuation Boyaa Interactive International Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:31:48 04/08/2026 +04			5-day change	1st Jan Change
0.2525 ^USD	-13.34%		-13.35%	-47.02%

06-18	Boyaa Interactive International Ltd. Appoints Yin Chunyan as Executive Director, with Effect from 18 June 2026	CI
05-26	Boyaa Interactive International Limited Announces Cessation of Tao Ying as Director and A Member of Nomination Committee	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	371.2	326.3	264.2	371.9	2,908	2,509
Change	-	-12.12%	-19.02%	40.77%	681.91%	-13.71%
Enterprise Value (EV) ¹	-743	-1,036	-1,148	-1,225	2,762	2,388
Change	-	-39.4%	-10.83%	-6.72%	325.46%	-13.54%
P/E	-8.35x	41.3x	4.18x	3.27x	3.33x	-9.9x
PBR	0.18x	0.16x	0.18x	0.23x	1.19x	0.87x
PEG	-	-0x	0x	0x	0x	0x
Capitalization / Revenue	1.06x	0.89x	0.7x	0.94x	6.36x	5.37x
EV / Revenue	-2.11x	-2.83x	-3.06x	-3.1x	6.04x	5.11x
EV / EBITDA	-6.69x	-7.71x	-9.91x	-9.26x	2.62x	-8.09x
EV / EBIT	-7.46x	-8.54x	-10.9x	-9.77x	2.63x	-7.93x
EV / FCF	-9.52x	-11x	-11.5x	55.8x	-1.76x	-4.72x
FCF Yield	-10.5%	-9.12%	-8.68%	1.79%	-56.8%	-21.2%
Dividend per Share ³	-	-	-	0.0338	0.1	0.0366
Rate of return	-	-	-	5.92%	2.28%	1.07%
EPS ³	-0.0683	0.0121	0.0968	0.1742	1.317	-0.3453
Distribution rate	-	-	-	19.4%	7.59%	-10.6%
Net sales ¹	351.5	366.2	375.3	394.6	456.9	467.7
EBITDA ¹	111	134.4	115.9	132.4	1,053	-295.1
EBIT ¹	99.65	121.3	105.5	125.3	1,051	-301.1
Net income ¹	-45.1	7.968	64.2	117.2	883.8	-238.6
Net Debt ¹	-1,114	-1,362	-1,412	-1,597	-146.2	-121.5
Reference price ³	0.570	0.500	0.405	0.570	4.380	3.420
Nbr of stocks (in thousands)	651,309	652,516	652,331	652,465	663,922	733,694
Announcement Date	23/04/21	28/04/22	28/04/23	27/03/24	09/04/25	30/04/26

¹HKD in Million²CNY in Million³HKD

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.($)
BENDING SPOONS S.P.A.	88.75x	11.1x	20.6x	-	28.24B
DIDI GLOBAL INC.	-43.92x	0.4x	38.52x	-.--%	15.87B
SNAP INC.	-81.36x	1.42x	7.24x	-.--%	9.01B
GIANT NETWORK GROUP CO., LTD.	13.14x	5.13x	9.67x	2.76%	8.23B
LIFE360, INC.	41.09x	6.85x	33.93x	-.--%	4.91B
BEIJING ULTRAPOWER SOFTWARE CO., LTD.	13.44x	1.65x	8.16x	1.22%	2.48B
MODERN TIMES GROUP MTG AB	24.1x	1.41x	5.89x	-	1.58B
DENA CO., LTD.	6.17x	0.98x	6.09x	2.98%	1.44B
Average	7.68x	3.62x	16.26x	1.16%	8.97B
Weighted average by Cap.	20.43x	5.80x	21.50x	0.72%