Subscribe

Crazy Sports Group Limited (0082.HK)

HKD0.08 +0.00 (+5.13%)
CN HKSE Consumer Cyclical Gambling, Resorts & Casinos
Address Tower C, Dongjin International Center
Beijing, CN
CEO Xitao Peng
IPO 1991-10-25
ISIN BMG249551091

Explore sections of this company profile

Description

Crazy Sports Group Limited is an investment holding company situated in Beijing, China, operating as a provider of digital sports entertainment services across the People's Republic of China. The company's activities include the development and management of mobile applications and software, the creation of advertisements and entertainment content, and the provision of technical, promotional, and advertising solutions. It manages several key platforms, such as the Crazy Red Insights APP, a subscription-based sports information service, and the Crazy Sports APP, designed for social interaction among sports enthusiasts. Furthermore, it develops and publishes a range of sports and casual games, and offers lottery ticket services through its retail channels. Formerly known as V1 Group Limited, the company officially adopted its current name in June 2021.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD0.08 +0.00 (+5.13%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.77
Float Shares
3.44B
Free Float %
75.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.88% +7.14% +8.43% +5.88% +13.92% +13.92% -3.23% -49.15% -86.96% -77.78% -78.24%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.08
DCF (Levered) 0.02 -75.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.75
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    -23.2% Q4'25: -24.8% (vs Q4'23)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    +66.7% Q4'25: +153.3% (vs Q4'23)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    -22.9% Q4'25: +33.1% (vs Q4'23)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    -8.6% Q4'25: -6.8% (vs Q4'23)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    -4.0% Q4'25: -6.5% (vs Q4'23)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    +0.0% Q4'25: 0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    -1.85× Q4'25: -0.30× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.78) × ERP
WACC = 94% × Ke + 6% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.08
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Revenue
511.22M
est: 624.50M (-18.1%)
703.46M
est: 761.40M (-7.6%)
490.18M
est: 1.44B (-66.1%)
411.39M
est: 2.08B (-80.2%)
EBITDA
70.94M
est: 89.86M (-21.1%)
65.13M
est: 109.56M (-40.6%)
13.25M
est: 207.90M (-93.6%)
12.92M
est: 103.16M (-87.5%)
EBIT
38.07M
est: 43.92M (-13.3%)
32.25M
est: 53.55M (-39.8%)
-21.35M
est: 101.61M (-121.0%)
-22.27M
est: -26.36M (+15.5%)
Net Income
157.01M
est: 113.61M (+38.2%)
17.76M
est: 106.82M (-83.4%)
-23.22M
est: 237.62M (-109.8%)
-14.72M
est: 388.34M (-103.8%)
SGA
191.10M
est: 235.44M (-18.8%)
250.12M
est: 287.05M (-12.9%)
192.04M
est: 544.70M (-64.7%)
157.99M
est: 756.23M (-79.1%)
EPS
0.03
est: 0.03 (+38.2%)
0.00
est: 0.02 (-83.5%)
-0.01
est: 0.05 (-109.7%)
0.00
est: 0.09 (-103.8%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 2/5 1/5 1/5 4/5 1/5 5/5
2026-05-28 B- 2/5 2/5 1/5 1/5 4/5 1/5 5/5
2026-05-27 B- 2/5 2/5 1/5 1/5 4/5 1/5 5/5
2026-05-26 B- 2/5 2/5 1/5 1/5 4/5 1/5 5/5
2026-05-22 B- 2/5 2/5 1/5 1/5 4/5 1/5 5/5
2026-05-21 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-20 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-19 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-18 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-15 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-14 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-13 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-12 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-11 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-08 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-07 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-06 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-05 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-05-04 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-04-30 C+ 2/5 2/5 1/5 1/5 3/5 1/5 5/5
2026-04-29 C+ 2/5 2/5 1/5 1/5 2/5 1/5 5/5
2026-04-28 C+ 2/5 2/5 1/5 1/5 2/5 1/5 5/5
2026-04-27 C+ 2/5 2/5 1/5 1/5 2/5 1/5 5/5
2026-04-24 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-04-23 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-04-22 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-04-21 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-04-20 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-04-17 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-04-16 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
105.58M
OE per share TTM
0.02
Owner's Yield
25.85%
Maintenance CapEx ratio
28.76%
Maint CapEx / Avg PPE
3.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-266.3K
Shares Outstanding
4.53B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Lijun Zhang Executive Chairman 9M
Xitao Peng Chief Executive Officer & Executive Director 2M male
Guilei Wei Chief Operating Officer male
Lap Chun Chan Joint Company Secretary & Financial Controller male
Ming Fung Huang Joint Company Secretary male
ZhenYu Li Chief Risk Management Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits