Changyou

1039.HK

Tags: HK Consumer Cyclical Specialty Retail

Changyou Alliance Group Limited Price (1039.HK)

Stock Price

Low: Year Low

High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Shares Outstanding

1,810,953,000

(0)%

Market Cap of Changyou (1039.HK)

Market cap:

As of , 1039.HK has a market cap of . This makes 1039.HK the 1046th most valuable company in the HK by market cap. Market capitalization, or market cap, is the total value of a company's outstanding shares of stock, calculated by multiplying the current stock price by the total number of shares.

Year

Beginning Of Year

End Of Year

YOY Change

Revenue and Profitability

Year	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Revenue	801,151,000	1,318,709,000	920,681,000	503,841,000	429,795,000	336,928,000	170,355,000	385,468,000	167,632,000	50,977,000	204,112,000	268,841,000	114,211,000	215,038,000	226,751,000
Net Income	162,784,000	285,675,000	59,767,000	-459,351,000	-208,245,000	-411,651,000	-573,978,000	-176,604,000	-66,413,000	-69,167,000	-78,295,000	-1,652,000	-49,467,000	-34,725,000	-37,562,000
FCF USD	-151,578,000	-38,656,000	-498,429,000	-68,037,000	5,034,000	33,805,000	-110,456,000	-101,323,000	-159,782,000	-249,880,000	-134,540,000	-105,356,000	-103,900,000	-7,153,000	6,650,000
OCF USD	-60,420,000	209,214,000	-301,617,000	56,636,000	62,916,000	38,376,000	-45,147,000	-71,317,000	-150,715,000	-245,831,000	-134,225,000	-104,245,000	-103,394,000	-7,007,000	6,907,000

Financial Health - DEBT

Year	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
YTPD	0.00	0.00	0.59	0.00	0.00	0.00	-0.33	0.00	-0.56	0.00	-0.01	-1.05	-0.91	-0.05	-0.03
D/E	0.51	0.22	0.33	0.47	0.54	0.49	4.05	2.59	0.22	0.13	0.10	0.26	0.37	0.54	0.72
CA/CL	1.37	2.10	1.88	1.31	1.12	1.32	1.12	0.79	12.99	1.91	1.45	1.97	1.33	0.56	0.48
TA/TL	2.09	3.37	3.10	2.66	2.23	2.18	1.10	1.13	3.79	2.02	1.49	1.27	0.75	0.57	0.49
Total Debt	265,444,000	328,450,000	495,928,000	498,560,000	464,167,000	336,879,000	380,584,000	452,802,000	85,075,000	44,435,000	30,104,000	93,993,000	115,920,000	145,693,000	168,762,000

Management Performance

Year	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
ROIC	-16,812.56%	17.01%	2.90%	-17.82%	-3.18%	-6.34%	-132.31%	-24.89%	-90.71%	-55.23%	-81.73%	16.13%	-112.66%	-43.99%	-25.23%
ROE	31.03%	19.53%	3.93%	-43.27%	-24.40%	-59.45%	-611.52%	-100.91%	-16.85%	-19.99%	-25.47%	-0.46%	-15.90%	-12.79%	-16.01%
ROA	0.00%	16.14%	3.53%	-26.04%	-14.38%	-11.75%	-81.33%	-36.23%	-33.76%	-148.74%	-71.96%	-28.35%	-65.37%	-31.57%	-25.82%
NM %	20.32%	21.66%	6.49%	-91.17%	-48.45%	-122.18%	-336.93%	-45.82%	-39.62%	-135.68%	-38.36%	-0.61%	-43.31%	-16.15%	-16.57%
FCF / R%	0.00%	-2.93%	-54.14%	-13.50%	1.17%	10.03%	-64.84%	-26.29%	-95.32%	-490.18%	-65.91%	-39.19%	-90.97%	-3.33%	2.93%
FCF / NI%	-79.40%	-11.52%	-612.16%	14.80%	-2.21%	-22.54%	17.50%	38.11%	104.80%	94.69%	68.97%	128.18%	83.21%	14.68%	-17.22%
Operating Margin (OM)	0.00	0.00	0.00	0.07	-0.41	-0.97	-6.81	-3.47	-6.17	-21.66	-5.58	-4.25	-10.43	-5.70	-5.49

Per Share

Year	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
EPS	0.27	0.36	0.07	-0.57	-0.26	-0.52	-0.42	-0.12	-0.04	-0.04	-0.04	0.00	-0.03	-0.02	-0.02
SPS	1.34	1.65	1.15	0.63	0.54	0.42	0.12	0.26	0.09	0.03	0.11	0.15	0.06	0.12	0.13
OCPS	-0.10	0.26	-0.38	0.07	0.08	0.05	-0.03	-0.05	-0.08	-0.14	-0.07	-0.06	-0.06	0.00	0.00
FCPS	-0.25	-0.05	-0.62	-0.09	0.01	0.04	-0.08	-0.07	-0.09	-0.14	-0.07	-0.06	-0.06	0.00	0.00
BVPS	0.87	1.83	1.95	1.38	1.09	0.87	0.05	0.06	0.18	0.05	0.05	0.03	-0.03	-0.06	-0.08

Per Share - CAGR

Year	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
CAGR-EPS	0.27	0.36	0.07	-0.57	-0.26	-0.52	-0.42	-0.12	-0.04	-0.04	-0.04	0.00	-0.03	-0.02	-0.02
CAGR-SPS	1.34	1.65	1.15	0.63	0.54	0.42	0.12	0.26	0.09	0.03	0.11	0.15	0.06	0.12	0.13
CAGR-OCPS	-0.10	0.26	-0.38	0.07	0.08	0.05	-0.03	-0.05	-0.08	-0.14	-0.07	-0.06	-0.06	0.00	0.00
CAGR-FCPS	-0.25	-0.05	-0.62	-0.09	0.01	0.04	-0.08	-0.07	-0.09	-0.14	-0.07	-0.06	-0.06	0.00	0.00
CAGR-BVPS	0.87	1.83	1.95	1.38	1.09	0.87	0.05	0.06	0.18	0.05	0.05	0.03	-0.03	-0.06	-0.08

Revenue $226.75M

+5.45%

10Y

Net Income $-37,562,000.00

+8.17%

10Y

Operating Cash Flow $6.91M

-198.57%

10Y

Free Cash Flow $6.65M

-192.97%

10Y

YTPD $-0.03

-42.49%

10Y

D/E $0.72

+34.03%

10Y

CA/CL $0.48

-12.81%

10Y

TA/TL $0.49

-13.59%

10Y

ROIC $-25.23%

-42.64%

10Y

ROE $-16.01%

+25.16%

10Y

ROA $-25.82%

-18.20%

10Y

Net Margin $-16.57%

+2.58%

10Y

FCF / R% $2.93%

-188.17%

10Y

FCFNI % $-17.22%

-217.35%

10Y

Operating Margin $-5.49

-3.66%

10Y

EPS $-0.02

+8.17%

10Y

SPS $0.13

+5.45%

10Y

OCPS $0.00

-198.57%

10Y

FCPS $0.00

-192.97%

10Y

BVPS $-0.08

+32.40%

10Y

Wordpress Tutorials

eCommerce Website Tutorials

Responsive Design

Changyou

Stock Price

Fetching Data...

Fetching Data...

Fetching Data...

1,810,953,000

Market Cap of Changyou (1039.HK)

Market cap:

Year

Beginning Of Year

End Of Year

YOY Change

Revenue of Changyou (1039.HK)

Revenue:

Year

Revenue

YOY Change

Net Income of Changyou (1039.HK)

Net Income:

Year

Net Income

YOY Change

Free Cash Flow of Changyou (1039.HK)

Free Cash Flow:

Year

FreeCash flow

YOY Change

Operating Cash Flow of Changyou (1039.HK)

Operating Cash Flow:

Year

Operating Cashflow

YOY Change

Return on Invested capital of Changyou (1039.HK)

Return on Invested capital: %

%

Year

Return on Invested Capital

YOY Change

Return on Equity of Changyou (1039.HK)

Return on Equity: %

%

Year

Return on Equity

YOY Change

Return on Assets of Changyou (1039.HK)

Return on Assets: %

%

Year

ROA

YOY Change

Total debt of Changyou (1039.HK)

Total debt:

Year

MarketCap

YOY Change

Marketing Budget of Changyou (1039.HK)

Marketing Budget:

Year

MarketCap

YOY Change

Employee of Changyou (1039.HK)

Employee:

Year

Employees Number

YOY Change

Payroll of Changyou (1039.HK)

Payroll:

Year

Payroll

YOY Change

Dividends of Changyou (1039.HK)

Dividends:

Year

Dividends

YOY Change

Executive Compensation of Changyou (1039.HK)

Executive Compensation: