🧩 Dựa trên danh mục theo dõi của mình, tôi nên đa dạng hóa danh mục đầu tư như thế nào?Hỏi WarrenAI

Damai Entertainment Holdings Ltd

SEHK:1060

Trung Quốc / Dịch Vụ Truyền Thông / Giải Trí

Tổng Quan

Lịch Sử Tài Chính 5 Năm

Giá Cổ Phiếu

1.19 HKD


Key Metrics	Latest
Total Revenue	6.702 B
Adjusted EBITDA	891.2 M
EBITDA Margin	13.3%
Net Profit Margin	11.9%
Total Assets	23.499 B
Total Debt	661.4 M

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25	12 Months	Mar-24	Mar-25

Revenue	2,858.90	3,652.17	3,500.55	5,035.71	6,702.33	6,702.33	5,035.71	6,702.33
% Growth		0.28	(0.04)	0.44	0.33			0.33

Adjusted EBITDA	266.92	62.99	167.07	623.53	891.16	891.16	623.53	891.16
% Margin	0.09	0.02	0.05	0.12	0.13	0.13	0.12	0.13

Adjusted EBIT	229.00	17.46	150.50	594.81	799.61	799.61	594.81	799.61
% Margin	0.08	0.00	0.04	0.12	0.12	0.12	0.12	0.12

Adjusted Net Income	39.18	110.66	59.19	558.85	796.70	796.70	558.85	796.70
% Margin	0.01	0.03	0.02	0.11	0.12	0.12	0.11	0.12

Adjusted Basic EPS	0.00	0.00	0.00	0.02	0.03	0.03	0.02	0.03

Tính Toán Được Hỗ Trợ

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
CNY	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25	Mar-25	Mar-24	Mar-25
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	2,859	3,652	3,501	5,036	6,702	6,702	5,036	6,702
% Growth	NA	27.7%	-4.2%	43.9%	33.1%			33.1%

Cost of Revenue	(1,447)	(2,103)	(2,326)	(2,814)	(4,072)	(4,072)	(2,814)	(4,072)
Gross Profit	1,412	1,549	1,175	2,222	2,631	2,631	2,222	2,631
% Revenue	49.4%	42.4%	33.6%	44.1%	39.3%	39.3%	44.1%	39.3%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(439)	(565)	(348)	(710)	(789)	(789)	(710)	(789)
General and Admin	(765)	(997)	(684)	(951)	(1,074)	(1,074)	(951)	(1,074)
Other Inc / (Exp)	(424)	(7)	(526)	(476)	(734)	(734)	(476)	(734)
Total Operating Exp	(1,627)	(1,569)	(1,559)	(2,136)	(2,597)	(2,597)	(2,136)	(2,597)

Operating Income	(216)	(20)	(384)	85	34	34	85	34
% Revenue	-7.6%	-0.5%	-11.0%	1.7%	0.5%	0.5%	1.7%	0.5%

Interest Expense	98	149	130	215	260	260	215	260
Pre-tax Income	(118)	129	(254)	300	294	294	300	294
Earnings of Discontinued Ops.	0	0	(25)	(61)	0	0	(61)	0
Provision for Taxes	1	25	0	59	92	92	59	92
Net Income to Company	(117)	154	(279)	297	386	386	297	386
% Margin	-4.1%	4.2%	-8.0%	5.9%	5.8%	5.8%	5.9%	5.8%

Minority Interest in Earnings	21	16	(12)	(13)	(23)	(23)	(13)	(23)
Net Income to Stockholders	(96)	170	(291)	285	364	364	285	364

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	25	61	0	0	61	0

Net Income to Common	(96)	170	(266)	346	364	364	346	364
% Margin	-3.4%	4.7%	-7.6%	6.9%	5.4%	5.4%	6.9%	5.4%

As Reported
Basic EPS (Continuing Ops)	(0.00)	0.01	(0.01)	0.01	0.01	0.01	0.01	0.01
Diluted EPS (Continuing Ops)	(0.00)	0.01	(0.01)	0.01	0.01	0.01	0.01	0.01

WA Basic Shares Out.	26,605.01	26,614.26	26,790.98	27,651.79	29,467.85	29,467.85	27,651.79	29,467.85
WA Diluted Shares Out.	26,605.01	26,614.26	26,790.98	27,749.18	29,665.98	29,665.98	27,749.18	29,665.98

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(118)	129	(254)	300	294	294	300	294
Addback: Net Interest Expense	(98)	(149)	(130)	(215)	(260)	(260)	(215)	(260)
Addback: Other Non Operating Expenses, Total	234	96	77	156	212	212	156	212
Addback: Depreciation & Amortization	38	46	17	29	92	92	29	92
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	166	2	484	168	431	431	168	431
Addback: Gain (Loss) On Sale Of Assets	0	(36)	(11)	(8)	(16)	(16)	(8)	(16)
Addback: Asset Writedown	45	(25)	(16)	193	151	151	193	151
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	(11)	(11)	0	(11)
Adjusted EBITDA	267	63	167	624	891	891	624	891
% Margin	9.3%	1.7%	4.8%	12.4%	13.3%	13.3%	12.4%	13.3%

Adjusted EBIT	229	17	150	595	800	800	595	800
% Margin	8.0%	0.5%	4.3%	11.8%	11.9%	11.9%	11.8%	11.9%

Adjusted Net Income Reconciliation
Net Income to Company	(117)	154	(279)	297	386	386	297	386
Addback: Unusual Items	211	(59)	457	353	554	554	353	554
Less: Tax Benefit of Unusual Items (26%)	(55)	15	(119)	(92)	(144)	(144)	(92)	(144)
Adjusted Net Income	39	111	59	559	797	797	559	797
% Margin	1.4%	3.0%	1.7%	11.1%	11.9%	11.9%	11.1%	11.9%

Bản quyền được bảo hộ. Đ.Khoản Sử Dụng

Lỗi Tải

Damai Entertainment Holdings Ltd

SEHK:1060

Trung Quốc / Dịch Vụ Truyền Thông / Giải Trí

Lịch Sử Tài Chính 5 Năm