Subscribe

Hangzhou Electronic Soul Network Technology Co., Ltd. (603258.SS)

CNY11.64 +0.37 (+3.28%)
CN SHH Technology Electronic Gaming & Multimedia
Address Dianhun Building
Hangzhou, CN
CEO Jianping Hu
Website dianhun.cn
IPO 2016-10-26
ISIN CNE100002GB6

Explore sections of this company profile

Description

Hangzhou Electronic Soul Network Technology Co., Ltd. is an Asian-focused company specializing in the creation and distribution of online and mobile games. Its diverse portfolio encompasses various gaming formats, including HTML5, virtual reality, console, and standalone titles. Beyond gaming, the company also engages with app platforms, digital comics, and competitive esports events. Established in 2008, the firm is headquartered in Hangzhou, China.

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
CNY11.64 +0.37 (+3.28%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.23
Float Shares
107.29M
Free Float %
44.0%
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
11.64
DCF (Unlevered) 5.96 -48.8%
DCF (Levered) 6.70 -42.4%

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) 100% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
9.65
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -30.4% Q4'25: -33.1% (vs Q4'24)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    -833.3% Q4'25: -400.0% (vs Q4'24)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    -22.6% Q4'25: +7.0% (vs Q4'24)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    -19.5% Q4'25: -207.9% (vs Q4'24)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    -8.1% Q4'25: -82.4% (vs Q4'24)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    -4.3% Q4'25: -17.6% (vs Q4'24)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    -0.51× Q4'25: -0.03× (vs Q4'24)
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 (0.26) × ERP
WACC = 99% × Ke + 1% × Kd (3.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5.93 Current price: 11.64
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.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
448.39M
est: 553.90M (-19.0%)
696.75M
est: 745.00M (-6.5%)
1.02B
est: 1.09B (-6.2%)
996.29M
est: 1.07B (-6.9%)
790.62M
est: 848.00M (-6.8%)
677.12M
est: 829.00M (-18.3%)
550.46M
est: 1.02B (-45.8%)
383.37M
est: 1.10B (-65.2%)
1.31B
1.31B – 1.31B
+18.6% YoY
1.41B
1.41B – 1.41B
+8.1% YoY
EBITDA
152.59M
est: 181.93M (-16.1%)
275.44M
est: 244.70M (+12.6%)
474.02M
est: 358.67M (+32.2%)
432.27M
est: 351.61M (+22.9%)
258.85M
est: 278.53M (-7.1%)
118.34M
est: 272.29M (-56.5%)
90.58M
est: 317.40M (-71.5%)
-48.47M
est: 344.14M (-114.1%)
408.27M
408.27M – 408.27M
+18.6% YoY
441.29M
441.29M – 441.29M
+8.1% YoY
EBIT
132.37M
est: 159.50M (-17.0%)
254.97M
est: 214.53M (+18.9%)
454.60M
est: 314.45M (+44.6%)
402.99M
est: 308.26M (+30.7%)
226.14M
est: 244.19M (-7.4%)
82.61M
est: 238.72M (-65.4%)
54.29M
est: 275.09M (-80.3%)
-74.84M
est: 298.27M (-125.1%)
353.85M
353.85M – 353.85M
+18.6% YoY
382.47M
382.47M – 382.47M
+8.1% YoY
Net Income
129.67M
est: 290.50M (-55.4%)
228.12M
est: 219.15M (+4.1%)
394.85M
est: 433.20M (-8.9%)
338.83M
est: 407.72M (-16.9%)
201.04M
est: 300.69M (-33.1%)
56.84M
est: 321.08M (-82.3%)
30.58M
est: 308.34M (-90.1%)
-214.12M
est: 318.53M (-167.2%)
394.98M
394.98M – 394.98M
+24.0% YoY
463.78M
463.78M – 463.78M
+17.4% YoY
SGA
195.26M
est: 130.96M (+49.1%)
261.49M
est: 176.14M (+48.5%)
315.11M
est: 258.18M (+22.1%)
267.41M
est: 253.10M (+5.7%)
238.05M
est: 200.49M (+18.7%)
248.87M
est: 196.00M (+27.0%)
200.71M
est: 326.71M (-38.6%)
172.85M
est: 354.24M (-51.2%)
420.25M
420.25M – 420.25M
+18.6% YoY
454.23M
454.23M – 454.23M
+8.1% YoY
EPS
0.54
est: 1.14 (-52.6%)
0.95
est: 0.86 (+10.5%)
1.64
est: 1.70 (-3.5%)
1.41
est: 1.60 (-11.9%)
0.83
est: 1.18 (-29.7%)
0.23
est: 1.26 (-81.7%)
0.12
est: 1.21 (-90.1%)
-0.88
est: 1.25 (-170.4%)
1.55
1.55 – 1.55
+24.0% YoY
1.82
1.82 – 1.82
+17.4% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-103.37M
OE per share TTM
-0.54
Owner's Yield
-2.36%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
47.8%

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 15 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 148.4K 0.06%
2 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 32.2K 0.29%
3 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 3.8K 0.48%
4 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 8.5K 0.26%
5 Vanguard FTSE Emerging Markets ETF VWO 0.00% 421.5K 0.06%
6 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 686.58 0.44%
7 Vanguard ESG International Stock ETF VSGX 0.00% 6.2K 0.10%
8 Vanguard Total International Stock ETF VXUS 0.00% 552.9K 0.05%
9 Vanguard FTSE Global All Cap ex Canada Index ETF VXC.TO 0.00% 677.44 0.22%
10 Vanguard All-Equity ETF Portfolio VEQT.TO 0.00% 2.0K 0.22%

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
-92.6K
Shares Outstanding
243.90M

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
Fang Chen Deputy GM, Director of Investment Management Department & Director female
Jianping Hu Chairman & GM male
Jie Hao Deputy General Manager male
Jiliang Zhang Secretary of the Board male
Shusong Fan Accounting Supervisor
Xiaojun Wu Financial Director female
Yubiao Hu Chief Technology Officer, Deputy GM & Director 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