Voltar à classificação

Boyaa Interactive International Limited (BOYAF)

NEUTRAL
Communication ServicesElectronic Gaming & MultimediaHong Kong

Fundamental

53

Preço

$3.04

Capitalização de Mercado

$2.20B

Parte 1 · Quanto vale a empresa

Visão Geral

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.

Como gera receita

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.

Receita por segmento

Online game related business94.7%

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.

Web3 related business5.3%

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.

Vantagem competitiva

Nenhuma vantagem identificada · Nenhuma

Boyaa 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.

O que impulsiona a procura

Cíclico

Game 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.

Principais riscos

  • 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.

Os argumentos a favor

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.

Os argumentos contra

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 de agosto de 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.

Balanço & Liquidez

Receita

$480M

Últimos 12 meses até o último trimestre divulgado — estimativa a partir de métricas por ação

Resultado Líquido

$-430M

Últimos 12 meses até o último trimestre divulgado — estimativa a partir de métricas por ação

Fluxo de Caixa Livre

$211M

Capital Próprio Total

$2.03B

Passivo Total

$10M

Rácio de Liquidez

5.70

Cobertura de Juros

-

Dívida/EBITDA

-

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Justamente Valorizada

Valor Justo

$3.17

Preço Atual

$3.04

Margem de Segurança

+4.1%

Intervalo de Valor Justo

$3.01 - $3.33

Métodos de Estimativa

Analyst Target:-
DCF:$3.17
PE-based:-
Graham Growth:-
EPV:-
Consenso dos Analistas:Compra Forte (4B / 1H / 0S)
Última Surpresa de Resultados:-20.46%

Métricas de Avaliação

Rácio P/E

-

ROE

-49.9%

Rácio P/B

0.96

P/FCF

10.38

Margem Bruta

70.9%

ROIC

-46.6%

Radar de Rentabilidade

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.

Critérios de Análise Fundamental

Aprovado (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

Reprovado (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

Indisponível (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)

Piotroski F-Score

2/9

Preocupações financeiras graves

score
criteria

Qualidade dos Resultados

-

Baixa qualidade: investigar a contabilidade

Diluição de Ações

-

A recomprar ações. Favorável ao acionista

Governação

Equipa Executiva

NomeCargoIdade
Mr. Zhikang DaiExecutive Chairman43
Ms. Chunyan YinExecutive Director33
Mr. Ping Yeung PoonJoint Company Secretary-

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Latest News

Recent headlines for BOYAF, sourced from Markets Gazette.

No recent news for BOYAF.