GoAI
Get started
BAIOO Family Interactive Limited logo

BAIOO Family Interactive Limited

2100.HK

HKSETechnologyElectronic Gaming & Multimedia

Open in GoAI

Latest quote

HK$0.295

−HK$0.01 · -3.28%

Aug 24, 4:08 PM HKT

2100.HK company overview

Regular session · HKT · Market data may be delayed.

Company profile

Company website

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.

Industry
Electronic Gaming & Multimedia
Sector
Technology
Headquarters
CN
CEO
Jian Dai
Listed since
Apr 10, 2014
Employees
761

Market position

Day range

Current HK$0.295

52-week range

Current HK$0.295

Open
HK$0.295
Previous close
HK$0.305
Volume
524K
0.31× average
Average volume
1.68M
Average daily volume
Market cap
842.69M HKD
Beta
0.38
Market reference 1
50-day average
HK$0.3753
-21.40% below average
200-day average
HK$0.4318
-31.68% below average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
493.3M CNY
P/E (TTM)
-9.27×
P/B (TTM)
0.47×
P/S (TTM)
1.18×
EV / EBITDA
-23.71×
Earnings yield
-7.63%
Free cash flow yield
-6.49%
Dividend yield
4.07%

Profitability & efficiency

Gross margin
49.24%
Operating margin
-7.62%
Net margin
-12.30%
Return on equity
-5.04%
Return on assets
-4.27%
Return on invested capital
-3.07%

Financial health

Debt / equity
0×
Current ratio
4.73×
Altman Z-score
3.21
Piotroski F-score
2 of 9

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends55%31%6%-18%Gross margin, FY2021: 45.32%Gross margin, FY2022: 38.42%Gross margin, FY2023: 40.63%Gross margin, FY2024: 46.22%Gross margin, FY2025: 49.24%Operating margin, FY2021: 3.36%Operating margin, FY2022: -3.95%Operating margin, FY2023: -7.04%Operating margin, FY2024: -7.86%Operating margin, FY2025: -7.62%Net margin, FY2021: 2.99%Net margin, FY2022: 1.08%Net margin, FY2023: -4.02%Net margin, FY2024: -5.14%Net margin, FY2025: -12.30%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 45.32%. Gross margin FY2022 38.42%. Gross margin FY2023 40.63%. Gross margin FY2024 46.22%. Gross margin FY2025 49.24%. Operating margin FY2021 3.36%. Operating margin FY2022 -3.95%. Operating margin FY2023 -7.04%. Operating margin FY2024 -7.86%. Operating margin FY2025 -7.62%. Net margin FY2021 2.99%. Net margin FY2022 1.08%. Net margin FY2023 -4.02%. Net margin FY2024 -5.14%. Net margin FY2025 -12.30%.

Income trends

Revenue

610.37M CNY+11.93%

Operating income

−46.53M CNY-8.61%

Net income

−75.05M CNY-167.76%
Income trends across reported periods1.04B CNY634.62M CNY229.09M CNY−176.44M CNYRevenue, FY2021: 883.91M CNYRevenue, FY2022: 938.76M CNYRevenue, FY2023: 782.76M CNYRevenue, FY2024: 545.29M CNYRevenue, FY2025: 610.37M CNYOperating income, FY2021: 29.71M CNYOperating income, FY2022: −37.08M CNYOperating income, FY2023: −55.13M CNYOperating income, FY2024: −42.85M CNYOperating income, FY2025: −46.53M CNYNet income, FY2021: 26.44M CNYNet income, FY2022: 10.17M CNYNet income, FY2023: −31.48M CNYNet income, FY2024: −28.03M CNYNet income, FY2025: −75.05M CNYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 883.91M CNY. Revenue FY2022 938.76M CNY. Revenue FY2023 782.76M CNY. Revenue FY2024 545.29M CNY. Revenue FY2025 610.37M CNY. Operating income FY2021 29.71M CNY. Operating income FY2022 −37.08M CNY. Operating income FY2023 −55.13M CNY. Operating income FY2024 −42.85M CNY. Operating income FY2025 −46.53M CNY. Net income FY2021 26.44M CNY. Net income FY2022 10.17M CNY. Net income FY2023 −31.48M CNY. Net income FY2024 −28.03M CNY. Net income FY2025 −75.05M CNY.
Metric (CNY)FY2025FY2024FY2023FY2022FY2021
Revenue610.37M CNY545.29M CNY782.76M CNY938.76M CNY883.91M CNY
Cost of goods sold309.85M CNY293.23M CNY464.71M CNY578.13M CNY483.35M CNY
Gross profit300.52M CNY252.06M CNY318.05M CNY360.63M CNY400.56M CNY
Research and development192.01M CNY177.04M CNY231.14M CNY230.02M CNY173.3M CNY
Selling, general, and administrative136.57M CNY115.27M CNY139.92M CNY171.72M CNY196.59M CNY
Operating expenses347.05M CNY294.91M CNY373.18M CNY398.01M CNY370.85M CNY
Interest income18.82M CNY23.6M CNY33.4M CNY33.7M CNY34.99M CNY
Interest expense189K CNY1.08M CNY2.43M CNY3.63M CNY4.49M CNY
Depreciation and amortization7.82M CNY7.68M CNY22.83M CNY23.16M CNY26.97M CNY
Operating income−46.53M CNY−42.85M CNY−55.13M CNY−37.08M CNY29.71M CNY
Net income−75.05M CNY−28.03M CNY−31.48M CNY10.17M CNY26.44M CNY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
-0.03

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates0.060.02-0.03-0.07Q3 '22Q1 '23Q3 '23Q1 '24Q3 '24Q1 '25Q3 '25Q1 '26
Q3 2022, reported Aug 30, 2022: actual -0.017, estimate —, surprise —, Comparison unavailable. Q1 2023, reported Mar 29, 2023: actual 0.021, estimate —, surprise —, Comparison unavailable. Q3 2023, reported Aug 30, 2023: actual -0.008, estimate —, surprise —, Comparison unavailable. Q1 2024, reported Mar 27, 2024: actual -0.005, estimate —, surprise —, Comparison unavailable. Q3 2024, reported Aug 29, 2024: actual -0.006, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Mar 27, 2025: actual -0.005, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 28, 2025: actual 0.002, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Mar 26, 2026: actual -0.033, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Quarterly Revenue actual values compared with estimates1.68B1.2B723.37M246.86MQ3 '22No estimateQ1 '23MissQ3 '23MissQ1 '24MissQ3 '24No estimateQ1 '25No estimateQ3 '25No estimateQ1 '26No estimate
Q3 2022, reported Aug 30, 2022: actual 339.27M HKD, estimate —, surprise —, Comparison unavailable. Q1 2023, reported Mar 29, 2023: actual 739.29M HKD, estimate 1.38B HKD, surprise -46.44%, Miss. Q3 2023, reported Aug 30, 2023: actual 486.96M HKD, estimate 1.57B HKD, surprise -69.06%, Miss. Q1 2024, reported Mar 27, 2024: actual 367.63M HKD, estimate 1.57B HKD, surprise -76.59%, Miss. Q3 2024, reported Aug 29, 2024: actual 292.55M HKD, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Mar 27, 2025: actual 290.43M HKD, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 28, 2025: actual 331.19M HKD, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Mar 26, 2026: actual 342.27M HKD, estimate —, surprise —, Comparison unavailable.

Corporate actions

Annual dividends per share

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

HK$0.012

2025 complete year-80.0% since 2021

2026 partial: HK$0.012

* Partial calendar year in the available dividend history.

Corporate action history

Dividend

Ex-dividend Jul 8, 2026

HK$0.012

Irregular

Record Jul 9, 2026 · Payment Jul 30, 2026

Dividend

Ex-dividend Jul 9, 2025

HK$0.012

Special

Record Jul 11, 2025 · Payment Jul 31, 2025

Dividend

Ex-dividend Jul 8, 2024

HK$0.012

Special

Record Jul 10, 2024 · Payment Jul 30, 2024

Dividend

Ex-dividend Jul 7, 2023

HK$0.015

Special

Record Jul 10, 2023 · Payment Jul 20, 2023

Dividend

Ex-dividend Jul 4, 2022

HK$0.02

Special

Record Jul 6, 2022 · Payment Jul 28, 2022

Dividend

Ex-dividend Jun 30, 2021

HK$0.06

Annual

Record Jul 2, 2021 · Payment Jul 28, 2021

2100.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$66.75

-7.93%

NetEase, Inc. logo

9999.HK

NetEase, Inc.

HK$194.9

-3.51%

Xiaomi Corporation logo

81810.HK

Xiaomi Corporation

CN¥23.90

-3.78%

Z.AI Co. Ltd. logo

2513.HK

Z.AI Co. Ltd.

HK$1,007

-10.81%

Gigadevice logo

3986.HK

Gigadevice

HK$471

-6.36%

Continue in GoAI

Research 2100.HK

research.disclaimer