Subscribe

Boyaa Interactive International Limited (BOYAF)

USD0.45 +0.00 (+0.00%)
CN OTC Technology Electronic Gaming & Multimedia
Address International E Town 518000
Shenzhen, CN
CEO Ying Tao
Website boyaa.com.hk
IPO 2015-05-15
ISIN KYG127751058

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 0434.HK (HKD) Other OTC · BOYAF (USD)
Description

Boyaa Interactive International Limited, an investment firm, specializes in the creation and operation of digital card and board games, with its presence spanning the People's Republic of China and global markets. The company's diverse collection of web-based and mobile titles includes popular board games like Texas Hold'em, Fight the Landlord, Big Two Poker, Chinese Chess, and Mahjong Games, in addition to various puzzle offerings. By the close of 2021, Boyaa Interactive had compiled a portfolio of 69 unique online games, made available in 11 different languages. Beyond game development, the company offers consultancy services for online game applications. Its operations also extend to the direct sale of games and toys, as well as the wholesale distribution of computer games. Established in 2004, Boyaa Interactive International Limited is headquartered in Shenzhen, People's Republic of 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
USD0.45 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.0K
Beta
0.44
Float Shares
373.82M
Free Float %
51.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
0.00% +0.00% +0.00% +0.00% -5.58% -5.58% -49.79% +718.18% +462.50% +32.35% -58.33%
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
0.45
DCF (Unlevered) 0.14 -68.5%
DCF (Levered) 0.12 -72.8%

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.

Quality scores
Altman Z-Score
7.01
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Electronic Gaming & Multimedia: +4.1%
    -8.1% Q1'26: +12.1% (vs Q1'25)
  • ✗
    EPS growth Electronic Gaming & Multimedia: +20.0%
    -123.5% Q1'26: -83.9% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +18.1% Q1'26: +21.6% (vs Q1'25)
  • ✓
    EBIT margin Electronic Gaming & Multimedia: +10.3%
    +24.5% ★ Q1'26: +44.0% (vs Q1'25)
  • ✗
    ROIC Electronic Gaming & Multimedia: +6.6%
    +4.2% Q1'26: +8.4% (vs Q1'25)
  • ✗
    Share dilution Electronic Gaming & Multimedia: +0.0%
    +3.0% Q1'26: +9.8% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.10× Q1'26: 0.05× (vs Q1'25)
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 (4.27) × ERP
WACC = 99% × Ke + 1% × Kd (10.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 0.14 Current price: 0.45
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 2024
actual 		Dec 2025
actual 		Dec 2026
1 Rev. Ana.
1 EPS Ana. 		Dec 2027
1 Rev. Ana.
1 EPS Ana. 		Dec 2028
1 Rev. Ana.
1 EPS Ana. 		Dec 2029
1 Rev. Ana.
1 EPS Ana. 		Dec 2030
1 Rev. Ana.
1 EPS Ana. 		Dec 2031
1 Rev. Ana.
1 EPS Ana. 		Dec 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
456.89M
est: 962.04M (-52.5%)
420.09M
est: 518.21M (-18.9%)
575.96M
575.96M – 575.96M
+11.1% YoY
623.17M
623.17M – 623.17M
+8.2% YoY
921.68M
921.68M – 921.68M
+47.9% YoY
518.21M
518.21M – 518.21M
-43.8% YoY
566.66M
566.66M – 566.66M
+9.3% YoY
613.11M
613.11M – 613.11M
+8.2% YoY
603.47M
603.47M – 603.47M
-1.6% YoY
EBITDA
1.05B
est: 442.61M (+137.9%)
113.93M
est: 238.42M (-52.2%)
264.98M
264.98M – 264.98M
+11.1% YoY
286.70M
286.70M – 286.70M
+8.2% YoY
424.04M
424.04M – 424.04M
+47.9% YoY
238.42M
238.42M – 238.42M
-43.8% YoY
260.70M
260.70M – 260.70M
+9.3% YoY
282.07M
282.07M – 282.07M
+8.2% YoY
277.64M
277.64M – 277.64M
-1.6% YoY
EBIT
1.04B
est: 419.67M (+148.9%)
103.03M
est: 226.06M (-54.4%)
251.25M
251.25M – 251.25M
+11.1% YoY
271.85M
271.85M – 271.85M
+8.2% YoY
402.06M
402.06M – 402.06M
+47.9% YoY
226.06M
226.06M – 226.06M
-43.8% YoY
247.19M
247.19M – 247.19M
+9.3% YoY
267.45M
267.45M – 267.45M
+8.2% YoY
263.25M
263.25M – 263.25M
-1.6% YoY
Net Income
883.78M
est: 391.45M (+125.8%)
-214.35M
est: 877.45M (-124.4%)
968.55M
968.55M – 968.55M
+10.4% YoY
1.03B
1.03B – 1.03B
+6.6% YoY
375.03M
375.03M – 375.03M
-63.7% YoY
877.45M
877.45M – 877.45M
+134.0% YoY
952.91M
952.91M – 952.91M
+8.6% YoY
1.02B
1.02B – 1.02B
+6.6% YoY
999.99M
999.99M – 999.99M
-1.6% YoY
SGA
145.13M
est: 267.46M (-45.7%)
—
est: 144.07M (-100.0%)
160.12M
160.12M – 160.12M
+11.1% YoY
173.25M
173.25M – 173.25M
+8.2% YoY
256.24M
256.24M – 256.24M
+47.9% YoY
144.07M
144.07M – 144.07M
-43.8% YoY
157.54M
157.54M – 157.54M
+9.3% YoY
170.45M
170.45M – 170.45M
+8.2% YoY
167.77M
167.77M – 167.77M
-1.6% YoY
EPS
1.33
est: 0.57 (+134.8%)
-0.31
est: 1.27 (-124.4%)
1.40
1.40 – 1.40
+10.4% YoY
1.49
1.49 – 1.49
+6.6% YoY
0.54
0.54 – 0.54
-63.7% YoY
1.27
1.27 – 1.27
+134.0% YoY
1.38
1.38 – 1.38
+8.6% YoY
1.47
1.47 – 1.47
+6.6% YoY
1.45
1.45 – 1.45
-1.6% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
59.16M
OE per share TTM
0.08
Owner's Yield
17.85%
Maintenance CapEx ratio
—
Maint CapEx / Avg PPE
12.5%

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
468.3K
Shares Outstanding
733.11M

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
Ying Tao Acting Chief Executive Officer, Joint Company Secretary & Executive Director 81.8K female
Ping Yeung Poon Joint Company Secretary — male
Zhikang Dai Executive Chairman — 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

Related companies

Largest companies in Electronic Gaming & Multimedia