Subscribe

BAIOO Family Interactive Limited (2100.HK)

HKD0.39 -0.01 (-2.50%)
CN HKSE Technology Electronic Gaming & Multimedia
Address Goldchi Building 510623
Guangzhou, CN
CEO Jian Dai
Website baioo.com.hk
IPO 2014-04-10
ISIN KYG070381051

Explore sections of this company profile

Description

BAIOO Family Interactive Limited, an investment holding company established in 2009 and headquartered in Guangzhou, People's Republic of China, primarily focuses on developing and managing online entertainment platforms catering to young teenagers in mainland China. The company's operations are divided into its Online Entertainment Business and Other Businesses. BAIOO provides a diverse array of games, encompassing genres such as female-oriented titles, pet collection and raising simulations, and nijigen games adapted from comics. Key online virtual worlds within its portfolio include Aobi Island, Aola Star, Light of Aoya, and Legend of Aoqi. Additionally, it offers popular mobile games like Zaowufaze, Shiwuyu, and mobile iterations of Aobi Island and Aola Star. Beyond gaming, the company also manages various online comic series. Its service offerings further extend to interactive online entertainment and educational content, software and information technology solutions, cultural and artistic services, and research and development in computer software.

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
HKD0.39 -0.01 (-2.50%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.34
Float Shares
1.06B
Free Float %
36.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.04% -9.43% -7.69% +14.29% -2.04% +20.00% +4.35% +20.00% -71.43% +4.35% -72.88%
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
0.39
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
4.11
Safe zone
Piotroski F-Score
2 / 9
Weak
MOAT Score
1 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Electronic Gaming & Multimedia: +4.1%
    +11.9% ★ Q4'25: -7.4% (vs Q4'23)
  • ✗
    EPS growth Electronic Gaming & Multimedia: +20.0%
    -166.0% Q4'25: -583.7% (vs Q4'23)
  • ✗
    FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    -6.8% Q4'25: -12.0% (vs Q4'23)
  • ✗
    EBIT margin Electronic Gaming & Multimedia: +10.3%
    -7.1% Q4'25: -16.9% (vs Q4'23)
  • ✗
    ROIC Electronic Gaming & Multimedia: +6.6%
    -9.5% Q4'25: -45.9% (vs Q4'23)
  • ✗
    Share dilution Electronic Gaming & Multimedia: +0.0%
    +0.7% Q4'25: +1.8% (vs Q4'23)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.00× Q4'25: 0.00× (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 (0.32) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Current price: 0.39
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 2014
actual 		Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual
Revenue
506.19M
est: 402.30M (+25.8%)
387.11M
est: 581.24M (-33.4%)
383.26M
est: 557.82M (-31.3%)
350.53M
est: 422.35M (-17.0%)
284.49M
est: 322.11M (-11.7%)
680.60M
est: 803.58M (-15.3%)
1.13B
est: 1.48B (-24.0%)
883.91M
est: 1.11B (-20.3%)
938.76M
est: 1.02B (-7.8%)
782.76M
est: 1.39B (-43.8%)
545.29M
est: 1.46B (-62.6%)
610.37M
est: 1.67B (-63.5%)
EBITDA
-85.19M
est: 20.42M (-517.1%)
65.16M
est: -28.45M (+329.0%)
11.87M
est: 28.32M (-58.1%)
24.52M
est: 21.44M (+14.3%)
6.45M
est: 16.17M (-60.1%)
184.50M
est: 120.05M (+53.7%)
215.64M
est: 75.37M (+186.1%)
82.80M
est: 56.33M (+47.0%)
29.42M
est: 51.67M (-43.1%)
1.83M
est: 70.77M (-97.4%)
-35.17M
est: 7.34M (-579.4%)
-22.99M
est: 8.43M (-372.5%)
EBIT
-93.04M
est: 12.04M (-872.7%)
115.68M
est: 112.37M (+2.9%)
42.08M
est: 16.70M (+152.0%)
32.23M
est: 12.64M (+155.0%)
127.02M
est: 9.04M (+1,305.3%)
162.25M
est: 24.05M (+574.6%)
209.12M
est: 44.43M (+370.6%)
55.83M
est: 33.21M (+68.1%)
6.26M
est: 30.46M (-79.4%)
-21.00M
est: 41.72M (-150.3%)
-42.85M
est: -31.02M (-38.1%)
-43.29M
est: -35.66M (-21.4%)
Net Income
-131.70M
est: 189.14M (-169.6%)
98.91M
est: -74.05M (+233.6%)
35.51M
est: 194.06M (-81.7%)
-30.41M
est: 24.88M (-222.2%)
112.08M
est: -10.32M (+1,186.4%)
151.63M
est: 84.54M (+79.3%)
274.19M
est: 324.70M (-15.6%)
26.44M
est: 129.36M (-79.6%)
10.17M
est: 128.40M (-92.1%)
-31.48M
est: 128.68M (-124.5%)
-28.03M
est: 181.95M (-115.4%)
-75.05M
est: 259.91M (-128.9%)
SGA
121.82M
est: 72.20M (+68.7%)
143.70M
est: 68.49M (+109.8%)
168.73M
est: 100.11M (+68.5%)
143.14M
est: 75.80M (+88.8%)
119.70M
est: 72.86M (+64.3%)
130.15M
est: 116.08M (+12.1%)
115.05M
est: 266.44M (-56.8%)
196.59M
est: 199.13M (-1.3%)
171.72M
est: 182.65M (-6.0%)
139.92M
est: 250.16M (-44.1%)
115.27M
est: 296.89M (-61.2%)
136.57M
est: 341.30M (-60.0%)
EPS
-0.06
est: 0.07 (-179.3%)
0.04
est: 0.07 (-45.1%)
0.01
est: 0.07 (-81.8%)
-0.01
est: 0.01 (-220.3%)
0.04
est: 0.01 (+374.5%)
0.06
est: 0.06 (-5.5%)
0.10
est: 0.12 (-16.2%)
0.01
est: 0.05 (-78.8%)
0.00
est: 0.05 (-91.7%)
-0.01
est: 0.05 (-124.7%)
-0.01
est: 0.07 (-115.5%)
-0.03
est: 0.09 (-128.9%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-05-28 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-05-27 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-05-26 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-05-22 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-05-21 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-05-20 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-05-19 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-18 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-15 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-14 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-13 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-12 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-11 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-05-08 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-05-07 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-05-06 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-05-05 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-05-04 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-04-30 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-04-29 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-04-28 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-04-27 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-24 C 2/5 2/5 1/5 1/5 1/5 1/5 5/5
2026-04-23 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-22 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-21 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-20 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-17 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-16 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-298.88M
OE per share TTM
-0.11
Owner's Yield
-22.71%
Maintenance CapEx ratio
—
Maint CapEx / Avg PPE
28.3%

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
-67.2K
Shares Outstanding
2.87B

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
Xiaodong Wang Co-Founder & Executive Vice President 2M male
Jian Dai Co- Founder, Chairman & Chief Executive Officer 1M male
Chong Li Co-Founder & Executive Director 1M male
Lili Wu Co-Founder & Executive Director 1M male
Xiao Hong Chen Acting Chief Financial Officer, Vice President of Finance & Financial Controller — female
Yee Wa Lau 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 yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Electronic Gaming & Multimedia