Boyaa Interactive International Limited (BOYAF)
NEUTRALFondamental
53
Prix
$3.04
Capitalisation boursière
$2.20B
Partie 1 · Ce que vaut l'entreprise
Vue d'ensemble
Boyaa Interactive develops and operates mobile and PC card and board games — mainly Texas Hold'em poker, mahjong and other Chinese card games — sold mostly to Chinese-speaking players in Hong Kong, Macau and the wider region. Since 2024 the company has redirected much of its cash into a Bitcoin treasury strategy, buying and holding cryptocurrency on its balance sheet rather than reinvesting it in games, which now sizes its digital-asset holdings far larger than its game business.
Comment l'entreprise gagne de l'argent
Game revenue comes from in-app purchases players make for virtual items and enhanced play inside otherwise free-to-download card and board games — a business earning steady but shrinking fees from a mature player base. Alongside it, the company reports a separate Web3-related segment tied to its cryptocurrency holdings; this contributes little operating revenue but drives most of the swings in reported profit, because gains and losses on Bitcoin's market price flow straight through the income statement.
Chiffre d'affaires par segment
In-app purchases from mobile and PC card and board games such as Texas Hold'em, Mahjong Collection and Fight the Landlord, played mostly by Chinese-speaking users; revenue fell 6.6% in 2025.
Activity tied to the company's cryptocurrency holdings; a small revenue line next to a roughly HK$2.92 billion Bitcoin treasury whose price swings drive most of reported profit.
Avantage concurrentiel
Aucun avantage identifié · AucunBoyaa competes in a mobile card-game market dominated by far larger Chinese platforms such as Tencent and NetEase, and its own game revenue has been declining for years. Its games are not tied to unique intellectual property or network effects strong enough to lock in players, so the company has instead built its balance sheet around a large speculative Bitcoin holding rather than around a durable competitive position.
Ce qui stimule la demande
CycliqueGame revenue depends on a mature, shrinking base of Chinese-speaking card-game players and has fallen for multiple years running. Reported profit now depends far more on Bitcoin's price than on game sales: a rising crypto market produced large paper gains in 2024, while a falling one drove a HK$2.39 billion loss in 2025 and a further loss warning in early 2026.
Principaux risques
- Bitcoin price exposure — The company holds roughly 4,092 Bitcoin as a treasury asset and marks it to market; falling Bitcoin prices produced a HK$2.39 billion attributable loss in 2025 and the company has flagged a further, larger loss for the first quarter of 2026 on continued price declines.
- Declining core game revenue — Revenue from the online game business, the company's original and largest activity, fell 6.6% in 2025 to HK$442.8 million, continuing a multi-year decline in its card and board game portfolio.
- Capital concentrated in one speculative asset — At the end of 2025 the company's digital assets were valued at approximately HK$2.92 billion, several times its annual revenue, so the balance sheet's value depends overwhelmingly on the price of one volatile cryptocurrency.
Les arguments en faveur
Buyers argue that Boyaa's Bitcoin treasury, now worth several times its annual game revenue, gives shareholders leveraged exposure to a rising cryptocurrency market while the legacy card-game business still generates a stable stream of in-app purchase revenue and dividends.
Les arguments contre
Sellers worry that a shrinking core game business is now overshadowed by a highly volatile Bitcoin holding that produced a HK$2.39 billion loss in 2025 alone, turning what was a game company into a leveraged crypto bet that can swing sharply with digital-asset prices.
Written by the editors, published on 18 août 2026
Direct competitors
Who this company fights with for the same customers
No editorial profile for this company yet
No competitor list for this company yet.
Bilan & Liquidités
Chiffre d'affaires
$480M
12 derniers mois jusqu'au dernier trimestre publié — estimation à partir de ratios par action
Résultat net
$-430M
12 derniers mois jusqu'au dernier trimestre publié — estimation à partir de ratios par action
Flux de trésorerie libre
$211M
Capitaux propres totaux
$2.03B
Passif total
$10M
Ratio de liquidité général
5.70
Couverture des intérêts
-
Dette/EBITDA
-
Bénéfice par action
Chiffre d'affaires & Résultat net
Flux de trésorerie libre
Décomposition du résultat
État historique
Marges dans le temps
La dette dans le temps
Le poids de la dette
Grille de la croissance
Croissance — Chiffre d'affaires
Estimation de la juste valeur
Juste valeur
$3.17
Prix actuel
$3.04
Marge de sécurité
+4.1%
Fourchette de juste valeur
$3.01 - $3.33
Méthodes d'estimation
Indicateurs de valorisation
Ratio P/E
-
ROE
-49.9%
Ratio P/B
0.96
P/FCF
10.38
Marge brute
70.9%
ROIC
-46.6%
Radar de rentabilité
Value Creation (Economic Moat)
ROIC
-46.6%
WACC
14.8%
ROIC − WACC
-61.4 pp
ROIC is below the cost of capital — the company is destroying value for every dollar invested.
Critères d'analyse fondamentale
Réussi (9)
- Gross Margin 70.9%
- P/FCF 10.38
- P/B Ratio 0.96
- Debt/Equity ratio
- Positive Free Cash Flow
- Current Ratio
- DCF valuation (Undervalued)
- Revenue Growth 5Y 5.9%
- Analyst Consensus 80% Buy
Échoué (7)
- Price CAGR -2.54%
- ROIC -46.6%
- Operating Margin -119.1%
- CapEx intensity
- ROE -15.9%
- Earnings Surprise avg -10.6%
- Piotroski F-Score 2/9
Indisponible (11)
- EPS data insufficient
- Dividend Payout NaN%
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- Low reliance on intangibles
- Price below Graham Number
- PEG Ratio (need PE > 0 and growth > 0)
- Earnings Quality (OCF/Net Income)
- Share Dilution (missing shares data)
- Net Margin Trend (invalid data)
Score F de Piotroski
Préoccupations financières sérieuses
Qualité des bénéfices
Qualité faible : examiner la comptabilité
Dilution du capital
Rachat d'actions. Favorable aux actionnaires
Gouvernance
Équipe dirigeante
| Nom | Titre | Âge |
|---|---|---|
| Mr. Zhikang Dai | Executive Chairman | 43 |
| Ms. Chunyan Yin | Executive Director | 33 |
| Mr. Ping Yeung Poon | Joint Company Secretary | - |
Partie 2 · Le prix et le moment d'entrer
Cette partie ne dit pas si l'entreprise vaut la peine : elle aide à choisir quand l'acheter, une fois que les fondamentaux vous ont convaincu. À l'intérieur : analyse technique, potentiel, baisses historiques, exposition gamma.
Latest News
Recent headlines for BOYAF, sourced from Markets Gazette.