Subscribe

iDreamSky Technology Holdings Limited (1119.HK)

HKD0.29 -0.01 (-1.69%)
CN HKSE Technology Electronic Gaming & Multimedia
Address Block A 518057
Shenzhen, CN
CEO Xiangyu Chen
IPO 2018-12-06
ISIN KYG470811079

Explore sections of this company profile

Description

Established in 2009 and headquartered in Shenzhen, China, iDreamSky Technology Holdings Limited operates as an investment holding company and a leading digital entertainment platform, with its primary focus on the Chinese game publishing market. The company's operations are divided into two main divisions: Game and Information Services, and Experiential Retail Business. Through its Game and Information Services segment, iDreamSky distributes a diverse portfolio of both internally developed and licensed third-party games to players. These titles are made accessible via various channels, including prominent mobile application stores, software distribution platforms, and collaborations with other game publishers. This division also provides in-game information, comprehensive mobile game development, ongoing support such as content updates and maintenance services, and advertising solutions. The Experiential Retail Business arm offers immersive game console experiences and retails popular merchandise themed around gaming and cultural intellectual properties. Beyond these core activities, iDreamSky is also involved in developing internet and software technologies, and extends its services to areas like financing, cultural initiatives, sports, entertainment, and general internet information.

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
HKD0.29 -0.01 (-1.69%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.49
Float Shares
1.05B
Free Float %
62.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.41% -2.70% -14.29% -34.55% -45.45% -36.84% -51.35% -87.96% -91.91% -94.03% -94.03%
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
0.29
Ratings Trend (MoM) 100% Bullish
Rating 2025-03 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-0.62
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -11.6% Q4'25: -19.1% (vs Q4'23)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +102.7% Q4'25: +98.6% (vs Q4'23)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    -9.8% Q4'25: -2.4% (vs Q4'23)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +4.1% Q4'25: +0.3% (vs Q4'23)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +1.7% Q4'25: +0.3% (vs Q4'23)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +11.2% Q4'25: +36.3% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    11.94× Q4'25: 16.96× (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 (0.56) × ERP
WACC = 30% × Ke + 70% × Kd (5.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.29
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 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
2.36B
est: 3.05B (-22.6%)
2.79B
est: 3.20B (-12.6%)
3.21B
est: 3.80B (-15.4%)
2.64B
est: 3.13B (-15.7%)
2.59B
est: 3.11B (-16.5%)
1.92B
est: 1.54B (+24.7%)
1.51B
est: 1.89B (-20.0%)
1.34B
est: 4.22B (-68.3%)
4.72B
4.72B – 4.72B
+11.7% YoY
EBITDA
441.91M
est: -612.28M (+172.2%)
588.28M
est: 348.56M (+68.8%)
-225.67M
est: 511.39M (-144.1%)
251.24M
est: 578.30M (-56.6%)
-2.13B
est: 721.08M (-395.1%)
-209.47M
est: -261.01M (+19.7%)
-148.15M
est: -321.36M (+53.9%)
110.83M
est: -717.59M (+115.4%)
-801.47M
-801.47M – -801.47M
-11.7% YoY
EBIT
348.07M
est: -845.63M (+141.2%)
437.47M
est: 340.54M (+28.5%)
-476.56M
est: 442.47M (-207.7%)
51.15M
est: 500.36M (-89.8%)
-2.38B
est: 623.90M (-481.3%)
-327.23M
est: -367.34M (+10.9%)
-253.99M
est: -452.26M (+43.8%)
54.54M
est: -1.01B (+105.4%)
-1.13B
-1.13B – -1.13B
-11.7% YoY
Net Income
246.38M
est: 464.77M (-47.0%)
352.23M
est: 254.75M (+38.3%)
-441.57M
est: 363.94M (-221.3%)
-157.48M
est: 411.56M (-138.3%)
-2.49B
est: -2.25B (-10.9%)
-556.35M
est: -689.64M (+19.3%)
-528.83M
est: -36.14M (-1,363.2%)
15.94M
est: 505.96M (-96.8%)
618.71M
618.71M – 618.71M
+22.3% YoY
SGA
588.03M
est: 814.63M (-27.8%)
543.62M
est: 607.98M (-10.6%)
639.31M
est: 561.69M (+13.8%)
759.81M
est: 635.18M (+19.6%)
1.18B
est: 792.01M (+49.4%)
339.71M
est: 435.10M (-21.9%)
322.98M
est: 535.69M (-39.7%)
376.18M
est: 1.20B (-68.6%)
1.34B
1.34B – 1.34B
+11.7% YoY
EPS
0.23
est: 0.29 (-19.6%)
0.29
est: 0.33 (-10.8%)
-0.36
est: -0.08 (-324.6%)
-0.13
est: -0.05 (-159.6%)
-1.80
est: -0.06 (-2,910.3%)
-0.39
est: -0.38 (-2.2%)
-0.33
est: -0.02 (-1,550.6%)
0.01
est: 0.28 (-96.9%)
0.34
0.34 – 0.34
+22.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-05-28 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-05-27 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-05-26 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-05-22 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-05-21 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-05-20 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-05-19 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-05-18 C+ 2/5 1/5 2/5 3/5 1/5 1/5 4/5
2026-05-15 C+ 2/5 1/5 2/5 3/5 1/5 1/5 4/5
2026-05-14 C+ 2/5 1/5 2/5 3/5 1/5 1/5 4/5
2026-05-13 C+ 2/5 1/5 2/5 3/5 1/5 1/5 4/5
2026-05-12 C+ 2/5 1/5 2/5 3/5 1/5 1/5 4/5
2026-05-11 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-05-08 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-05-07 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-05-06 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-05-05 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-05-04 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-30 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-29 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-28 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-27 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-24 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-23 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-22 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-21 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-20 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-17 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5
2026-04-16 C+ 2/5 1/5 2/5 3/5 1/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
50.51M
OE per share TTM
0.03
Owner's Yield
10.54%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
8.2%

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 Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X Video Games & Esports ETF HERO 0.17% 107.3K 0.50%
2 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.00% 3.2K 0.42%
3 State Street SPDR S&P China ETF GXC 0.00% 4.9K 0.59%
4 Avantis Emerging Markets Equity UCITS ETF USD Acc AVEM.L 0.00% 2.6K 0.35%
5 Avantis Emerging Markets Value ETF AVES 0.00% 13.6K 0.36%
6 Avantis Emerging Markets Equity ETF AVEM 0.00% 18.7K 0.33%

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
64.0K
Shares Outstanding
1.69B

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
Xiangyu Chen Co-founder, Chief Executive Officer & Chairman of the Board 2M male
Jialiang Yang Chief Human Resources Officer & Executive Director 2M male
Song Guan Founder, Chief Technology Officer & Executive Director 2M male
Junwen Lei Chief Financial Officer 733.8K male
Kwan Yau Chief Marketing Officer male
Ka Man Ng Joint Company Secretary female
Xu Tang Joint Company Secretary female
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 history

Earnings history

Earnings reports

Stock splits