Kunlun Tech Co Ltd
SZSE:300418

Watchlist Manager
Kunlun Tech Co Ltd Logo
Kunlun Tech Co Ltd
SZSE:300418
Watchlist
Price: 42.76 CNY -2.53% Market Closed
Market Cap: 52.7B CNY
Have any thoughts about
Kunlun Tech Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Kunlun Tech Co Ltd stock under the Base Case scenario is 19.49 CNY. Compared to the current market price of 42.76 CNY, Kunlun Tech Co Ltd is Overvalued by 54%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
19.49 CNY
Overvaluation 54%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kunlun Tech Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Kunlun Tech Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Kunlun Tech Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Kunlun Tech Co Ltd

Provide an overview of the primary business activities
of Kunlun Tech Co Ltd.

What unique competitive advantages
does Kunlun Tech Co Ltd hold over its rivals?

What risks and challenges
does Kunlun Tech Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kunlun Tech Co Ltd.

Provide P/S
for Kunlun Tech Co Ltd.

Provide P/E
for Kunlun Tech Co Ltd.

Provide P/OCF
for Kunlun Tech Co Ltd.

Provide P/FCFE
for Kunlun Tech Co Ltd.

Provide P/B
for Kunlun Tech Co Ltd.

Provide EV/S
for Kunlun Tech Co Ltd.

Provide EV/GP
for Kunlun Tech Co Ltd.

Provide EV/EBITDA
for Kunlun Tech Co Ltd.

Provide EV/EBIT
for Kunlun Tech Co Ltd.

Provide EV/OCF
for Kunlun Tech Co Ltd.

Provide EV/FCFF
for Kunlun Tech Co Ltd.

Provide EV/IC
for Kunlun Tech Co Ltd.

Show me price targets
for Kunlun Tech Co Ltd made by professional analysts.

What are the Revenue projections
for Kunlun Tech Co Ltd?

How accurate were the past Revenue estimates
for Kunlun Tech Co Ltd?

What are the Net Income projections
for Kunlun Tech Co Ltd?

How accurate were the past Net Income estimates
for Kunlun Tech Co Ltd?

What are the EPS projections
for Kunlun Tech Co Ltd?

How accurate were the past EPS estimates
for Kunlun Tech Co Ltd?

What are the EBIT projections
for Kunlun Tech Co Ltd?

How accurate were the past EBIT estimates
for Kunlun Tech Co Ltd?

Compare the revenue forecasts
for Kunlun Tech Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kunlun Tech Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kunlun Tech Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kunlun Tech Co Ltd compared to its peers.

Compare the P/E ratios
of Kunlun Tech Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Kunlun Tech Co Ltd with its peers.

Analyze the financial leverage
of Kunlun Tech Co Ltd compared to its main competitors.

Show all profitability ratios
for Kunlun Tech Co Ltd.

Provide ROE
for Kunlun Tech Co Ltd.

Provide ROA
for Kunlun Tech Co Ltd.

Provide ROIC
for Kunlun Tech Co Ltd.

Provide ROCE
for Kunlun Tech Co Ltd.

Provide Gross Margin
for Kunlun Tech Co Ltd.

Provide Operating Margin
for Kunlun Tech Co Ltd.

Provide Net Margin
for Kunlun Tech Co Ltd.

Provide FCF Margin
for Kunlun Tech Co Ltd.

Show all solvency ratios
for Kunlun Tech Co Ltd.

Provide D/E Ratio
for Kunlun Tech Co Ltd.

Provide D/A Ratio
for Kunlun Tech Co Ltd.

Provide Interest Coverage Ratio
for Kunlun Tech Co Ltd.

Provide Altman Z-Score Ratio
for Kunlun Tech Co Ltd.

Provide Quick Ratio
for Kunlun Tech Co Ltd.

Provide Current Ratio
for Kunlun Tech Co Ltd.

Provide Cash Ratio
for Kunlun Tech Co Ltd.

What is the historical Revenue growth
over the last 5 years for Kunlun Tech Co Ltd?

What is the historical Net Income growth
over the last 5 years for Kunlun Tech Co Ltd?

What is the current Free Cash Flow
of Kunlun Tech Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kunlun Tech Co Ltd.

Business Breakdown

Kunlun Tech Co. Ltd. has carved a niche for itself in the dynamic landscape of technology, positioning itself as a compelling investment opportunity. Founded in 2008, this Chinese company has successfully evolved from a mobile gaming developer into a diversified player in internet technology, online gaming, and big data. Kunlun has attracted significant attention with its flagship products, particularly in the mobile gaming sector, where it has created popular titles that resonate with millions of users. Additionally, the company has strategically expanded its portfolio by investing in international gaming firms and technology startups, positioning itself as a key player in the global digita...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kunlun Tech Co Ltd

Current Assets 3.2B
Cash & Short-Term Investments 2.4B
Receivables 734.5m
Other Current Assets 78.1m
Non-Current Assets 17.8B
Long-Term Investments 10.7B
PP&E 834.1m
Intangibles 6.1B
Other Non-Current Assets 157.6m
Current Liabilities 2.6B
Accounts Payable 985.6m
Accrued Liabilities 158.2m
Short-Term Debt 1.1B
Other Current Liabilities 412.5m
Non-Current Liabilities 3.3B
Long-Term Debt 257.3m
Other Non-Current Liabilities 3.1B
Efficiency

Earnings Waterfall
Kunlun Tech Co Ltd

Revenue
5B CNY
Cost of Revenue
-1.1B CNY
Gross Profit
3.9B CNY
Operating Expenses
-4B CNY
Operating Income
-137.7m CNY
Other Expenses
648.7m CNY
Net Income
511m CNY

Free Cash Flow Analysis
Kunlun Tech Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kunlun Tech Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Net Income
Positive 3-Years Revenue Growth
54/100
Profitability
Score

Kunlun Tech Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kunlun Tech Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

Kunlun Tech Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kunlun Tech Co Ltd

Wall Street analysts forecast Kunlun Tech Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Kunlun Tech Co Ltd is 44.45 CNY with a low forecast of 31.51 CNY and a high forecast of 58.76 CNY.

Lowest
Price Target
31.51 CNY
26% Downside
Average
Price Target
44.45 CNY
4% Upside
Highest
Price Target
58.76 CNY
37% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Kunlun Tech Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Kunlun Tech Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Kunlun Tech Co Ltd Logo
Kunlun Tech Co Ltd

Country

China

Industry

Media

Market Cap

52.7B CNY

Dividend Yield

0.12%

Description

Kunlun Tech Co., Ltd. engages in the provision of integrated internet value-added services. The company is headquartered in Beijing, Beijing and currently employs 1,771 full-time employees. The company went IPO on 2015-01-21. The Company’s main businesses include the self development and operation of online games, including Website games, mobile games and client games, with mobile games as its core products. In addition, the Company is also involved in the agency distribution of online games developed by other companies, as well as the operation of software application stores. The firm distributes its products in domestic and overseas markets.

Contact

BEIJING
Beijing
Tower B, Mingyang Internationla Center, No. 46, Xizongbu Hutong, Dongcheng District
+861065210366
www.kunlun.com

IPO

2015-01-21

Employees

1 771

Officers

GM & Non-Independent Director
Mr. Han Fang
Financial Director
Ms. Wei Zhang
Deputy GM, Board Secretary & Director
Ms. Jie Lu

See Also

Discover More
What is the Intrinsic Value of one Kunlun Tech Co Ltd stock?

The intrinsic value of one Kunlun Tech Co Ltd stock under the Base Case scenario is 19.49 CNY.

Is Kunlun Tech Co Ltd stock undervalued or overvalued?

Compared to the current market price of 42.76 CNY, Kunlun Tech Co Ltd is Overvalued by 54%.

Back to Top