GoAI
Get started
Boyaa Interactive International Limited logo

Boyaa Interactive International Limited

0434.HK

HKSETechnologyElectronic Gaming & Multimedia

Open in GoAI

Latest quote

HK$2.94

−HK$0.13 · -4.23%

Aug 24, 11:56 AM HKT

0434.HK company overview

Regular session · HKT · Market data may be delayed.

Company profile

Company website

Boyaa Interactive International Limited operates as an investment holding company, specializing in the development and management of online card and board games for players both within the People's Republic of China and globally. Its extensive collection features popular web-based and mobile titles, including well-known board games like Texas Hold'em, Fight the Landlord, Big Two Poker, Chinese Chess, and Mahjong Games, in addition to various puzzle games. By December 31, 2021, the company's catalog boasted 69 online games, available across 11 different language versions. Beyond game creation, the firm provides consultancy services pertaining to online game applications. Its business activities also extend to the retail sale of games and toys, and the wholesale distribution of computer games. Established in 2004, Boyaa Interactive International Limited maintains its principal headquarters in Shenzhen, People's Republic of China.

Industry
Electronic Gaming & Multimedia
Sector
Technology
Headquarters
HK
CEO
Ying Tao
Listed since
Nov 12, 2013
Employees
217

Market position

Day range

Current HK$2.94

52-week range

Current HK$2.94

Open
HK$2.84
Previous close
HK$3.07
Volume
3.4M
1.28× average
Average volume
2.65M
Average daily volume
Market cap
2.15B HKD
Beta
0.44
Market reference 1
50-day average
HK$2.1909
+34.19% above average
200-day average
HK$2.928
+0.41% above average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
2.31B HKD
P/E (TTM)
-1.74×
P/B (TTM)
1.05×
P/S (TTM)
4.26×
EV / EBITDA
-8.01×
Earnings yield
-10.09%
Free cash flow yield
1.58%
Dividend yield
1.24%

Profitability & efficiency

Gross margin
71.83%
Operating margin
-138.04%
Net margin
-249.68%
Return on equity
-8.27%
Return on assets
-7.12%
Return on invested capital
3.84%

Financial health

Debt / equity
0.01×
Current ratio
8.57×
Altman Z-score
4.1
Piotroski F-score
3 of 9

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends253%142%32%-79%Gross margin, FY2021: 66.90%Gross margin, FY2022: 65.51%Gross margin, FY2023: 68.75%Gross margin, FY2024: 72.70%Gross margin, FY2025: 70.22%Operating margin, FY2021: 1.27%Operating margin, FY2022: 15.12%Operating margin, FY2023: 18.49%Operating margin, FY2024: 225.02%Operating margin, FY2025: 24.55%Net margin, FY2021: -1.19%Net margin, FY2022: 17.11%Net margin, FY2023: 29.70%Net margin, FY2024: 193.44%Net margin, FY2025: -51.02%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 66.90%. Gross margin FY2022 65.51%. Gross margin FY2023 68.75%. Gross margin FY2024 72.70%. Gross margin FY2025 70.22%. Operating margin FY2021 1.27%. Operating margin FY2022 15.12%. Operating margin FY2023 18.49%. Operating margin FY2024 225.02%. Operating margin FY2025 24.55%. Net margin FY2021 -1.19%. Net margin FY2022 17.11%. Net margin FY2023 29.70%. Net margin FY2024 193.44%. Net margin FY2025 -51.02%.

Income trends

Revenue

467.49M HKD+2.32%

Operating income

114.77M HKD-88.84%

Net income

−238.54M HKD−1.12B HKD
Income trends across reported periods1.15B HKD648.11M HKD141.45M HKD−365.2M HKDRevenue, FY2021: 366.16M HKDRevenue, FY2022: 375.27M HKDRevenue, FY2023: 394.58M HKDRevenue, FY2024: 456.89M HKDRevenue, FY2025: 467.49M HKDOperating income, FY2021: 4.63M HKDOperating income, FY2022: 56.74M HKDOperating income, FY2023: 72.95M HKDOperating income, FY2024: 1.03B HKDOperating income, FY2025: 114.77M HKDNet income, FY2021: −4.37M HKDNet income, FY2022: 64.2M HKDNet income, FY2023: 117.18M HKDNet income, FY2024: 883.78M HKDNet income, FY2025: −238.54M HKDFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 366.16M HKD. Revenue FY2022 375.27M HKD. Revenue FY2023 394.58M HKD. Revenue FY2024 456.89M HKD. Revenue FY2025 467.49M HKD. Operating income FY2021 4.63M HKD. Operating income FY2022 56.74M HKD. Operating income FY2023 72.95M HKD. Operating income FY2024 1.03B HKD. Operating income FY2025 114.77M HKD. Net income FY2021 −4.37M HKD. Net income FY2022 64.2M HKD. Net income FY2023 117.18M HKD. Net income FY2024 883.78M HKD. Net income FY2025 −238.54M HKD.
Metric (HKD)FY2025FY2024FY2023FY2022FY2021
Revenue467.49M HKD456.89M HKD394.58M HKD375.27M HKD366.16M HKD
Cost of goods sold139.21M HKD124.75M HKD123.3M HKD129.42M HKD121.2M HKD
Gross profit328.28M HKD332.14M HKD271.28M HKD245.85M HKD244.96M HKD
Research and development93.19M HKD57.89M HKD57.43M HKD58.58M HKD54.1M HKD
Selling, general, and administrative213.62M HKD145.13M HKD147.13M HKD134.04M HKD125.35M HKD
Operating expenses213.63M HKD−695.96M HKD198.33M HKD189.11M HKD240.33M HKD
Interest income4.46M HKD16.18M HKD56.29M HKD29.75M HKD19.74M HKD
Interest expense1.23M HKD1.08M HKD687K HKD657K HKD240K HKD
Depreciation and amortization12.13M HKD8.3M HKD11.76M HKD10.41M HKD13.08M HKD
Operating income114.77M HKD1.03B HKD72.95M HKD56.74M HKD4.63M HKD
Net income−238.54M HKD883.78M HKD117.18M HKD64.2M HKD−4.37M HKD

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
-0.42

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates1.240.4-0.44-1.28Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 22, 2024: actual -0.122, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Mar 5, 2025: actual 1.07, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 29, 2025: actual -0.332, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 11, 2025: actual 0.669, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 17, 2025: actual 0.38, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Mar 15, 2026: actual -1.1, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 21, 2026: actual -0.642, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 20, 2026: actual -0.422, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Quarterly Revenue actual values compared with estimates753.59M533.88M314.17M94.46MQ3 '24MissQ1 '25No estimateQ2 '25No estimateQ3 '25No estimateQ4 '25No estimateQ1 '26No estimateQ2 '26No estimateQ3 '26No estimate
Q3 2024, reported Aug 22, 2024: actual 112.59M HKD, estimate 706M HKD, surprise -84.05%, Miss. Q1 2025, reported Mar 5, 2025: actual 147.54M HKD, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 29, 2025: actual 111.4M HKD, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 11, 2025: actual 111.13M HKD, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 17, 2025: actual 128.39M HKD, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Mar 15, 2026: actual 114.34M HKD, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 21, 2026: actual 131.36M HKD, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 20, 2026: actual 123.75M HKD, estimate —, surprise —, Comparison unavailable.

Corporate actions

Annual dividends per share

Cash distributions grouped by calendar year; partial years are marked.

HK$0.1064

2025 complete year-44.0% since 2014

2026 partial: HK$0.0366

* Partial calendar year in the available dividend history.

Corporate action history

Dividend

Ex-dividend Jun 23, 2026

HK$0.0366

Annual

Record Jun 24, 2026 · Payment Jul 7, 2026

Dividend

Ex-dividend May 27, 2025

HK$0.1064

Annual

Record May 28, 2025 · Payment Jun 30, 2025

Dividend

Ex-dividend Apr 23, 2024

HK$0.0372

Annual

Record Apr 24, 2024 · Payment May 31, 2024

Dividend

Ex-dividend Jun 11, 2019

HK$0.276

Special

Record Jun 13, 2019 · Payment Jul 19, 2019

Dividend

Ex-dividend May 18, 2015

HK$0.075

Semi-Annual

Dividend

Ex-dividend Aug 27, 2014

HK$0.078

Quarterly

0434.HK peers

Xiaomi Corporation logo

1810.HK

Xiaomi Corporation

HK$27.82

-4.14%

Semiconductor Manufacturing International Corporation logo

0981.HK

Semiconductor Manufacturing International Corporation

HK$67.65

-6.69%

Xiaomi Corporation logo

81810.HK

Xiaomi Corporation

CN¥24.02

-3.30%

NetEase, Inc. logo

9999.HK

NetEase, Inc.

HK$193.5

-4.21%

Z.AI Co. Ltd. logo

2513.HK

Z.AI Co. Ltd.

HK$1,034

-8.41%

Gigadevice logo

3986.HK

Gigadevice

HK$472.4

-6.08%

Continue in GoAI

Research 0434.HK

research.disclaimer