Try our mobile app

Switch to company model in classical logic    *

General information

Country: CHINA

Sector: Internet Content and Information

Categories: @china   

DouYu International Holdings Limited operates as a holding company. The Company, through its subsidiaries, focuses on development of live game streaming. DouYu International Holdings serves customers in China.
Website: douyu.com



Growth: Bad revenue growth rate -25.0%, there is slowdown compared to average historical growth rates -17.0%. The revenue growth dynamics is unstable Site traffic for the last 3 months showed a change of +1.7%

Profitability: LTM EBITDA margin is negative, -1.0%. On average the margin is decreasing steadily. Gross margin is low, +9.7%. In the last quarter the company beat the estimated EPS. The company was ahead of estimated EPS in 80% of quarters (showing a gain of +$0.01 per share on average)

Cash Flow Generation: Dividend yield for the last twelve months 0.0%. Free cash flow yield 1.5% (LTM)

Undervaluation: Fundamental value created in LTM (estimate)


Entry Point: Share price is 1 161.8% higher than minimum and 18.2% lower than maximum for the last 3 years

AI Insight: the companies with similar growth trajectories, EBITDA margin, industries and geography on average are valued 0.3x by EV / Sales multiple , the company can be 90.3% overvalued

Key Financials (Download financials)

Ticker: DOYU
Share price, USD:  (+1.7%)8.58
year average price 1.47  


year start price 1.11 2023-04-28

min close price 0.68 2024-03-15

max close price 8.57 2024-04-24

current price 8.58 2024-04-26
Common stocks: 319 776 640

Dividend Yield:  0.0%
Last revenue growth (y/y):  -25.0%
Last growth of EBITDA (y/y):  ---
Historical revenue growth:  -17.0%
Historical growth of EBITDA:  ---
EV / Sales: 2.7x
Margin (EBITDA LTM / Revenue): -1.0%
Fundamental value created in LTM:
Market Cap ($m): 2 744
Net Debt ($m): -624
EV (Enterprise Value): 2 120
Price to Book: 2.9x

Revenue and EBITDA

Quarterly values ($m)

Change (y/y)

Cash Flow

FCF ($m)

Net Debt / Cash and Equivalents ($m)

Share price and dividends (Download history)

Share price

Payment USD per share

Multiple and potential

EV / Sales

Potential dynamics

News


2024-03-22Zacks Investment Research

What's in Store for DouYu International (DOYU) in Q4 Earnings?

2024-03-12PRNewsWire

DouYu International Holdings Limited to Report Fourth Quarter and Full Year 2023 Financial Results on March 26, 2024

2023-12-07Seeking Alpha

DouYu International Holdings Limited (DOYU) Q3 2023 Earnings Call Transcript

2023-05-04PRNewsWire

DouYu International Holdings Limited to Report First Quarter 2023 Financial Results on May 18, 2023
More information for subscribed users:
detailed calculation of
Fundamental value created in LTM

Financial reporting

Income Statement

Property 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
symbol DOYU DOYU DOYU DOYU DOYU DOYU
reportedCurrency CNY CNY CNY CNY CNY CNY
cik 2M 2M 2M 2M 2M 2M
fillingDate 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
acceptedDate 2023-12-30 19:00:00 2023-09-29 20:00:00 2023-06-30 00:00:00 2023-03-31 00:00:00 2022-12-30 19:00:00 2022-09-29 20:00:00
calendarYear 2023.000 2023.000 2023.000 2023.000 2022.000 2022.000
period Q4 Q3 Q2 Q1 Q4 Q3
revenue 1 296M 1 359M 1 392M 1 483M 1 681M 1 798M
costOfRevenue 1 170M 1 167M 1 203M 1 307M 1 495M 1 547M
grossProfit 126M 192M 189M 176M 186M 251M
grossProfitRatio 0.097 0.142 0.136 0.119 0.111 0.140
researchAndDevelopmentExpenses 59M 75M 71M 72M 81M 84M
generalAndAdministrativeExpenses 80M 51M 47M 60M 55M 52M
sellingAndMarketingExpenses 84M 90M 87M 91M 124M 162M
sellingGeneralAndAdministrativeExpenses 164M 141M 134M 150M 179M 214M
otherExpenses 0 1M -54M -19M -18M -36M
operatingExpenses 270M 201M 196M 204M 242M 262M
costAndExpenses 1 440M 1 368M 1 400M 1 510M 1 737M 1 809M
interestIncome 83M 81M 67M 54M 55M 34M
interestExpense 0 0 0 -45M 55M 34M
depreciationAndAmortization 22M -4000.000 -2M 1M 0 0
ebitda -85M -9M -9M -26M -56M -11M
ebitdaratio -0.065 -0.006 -0.007 -0.017 -0.033 -0.006
operatingIncome -106M -9M -8M -27M -56M -11M
operatingIncomeRatio -0.082 -0.006 -0.005 -0.018 -0.033 -0.006
totalOtherIncomeExpensesNet 45M 1M -52M 45M 38M 2M
incomeBeforeTax -61M 73M 8M 18M -18M -9M
incomeBeforeTaxRatio -0.047 0.054 0.006 0.012 -0.011 -0.005
incomeTaxExpense 1M -84M -66M -42M 3M -43M
netIncome -62M 76M 7M 60M -22M 33M
netIncomeRatio -0.048 0.056 0.005 0.040 -0.013 0.018
eps -1.950 0.240 0.021 0.190 -0.069 0.100
epsdiluted -1.950 0.240 0.021 0.190 -0.069 0.100
weightedAverageShsOut 32M 320M 320M 320M 320M 320M
weightedAverageShsOutDil 32M 320M 320M 320M 320M 320M
link
finalLink

Balance Sheet Statement

Property 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
symbol DOYU DOYU DOYU DOYU DOYU DOYU
reportedCurrency CNY CNY CNY CNY CNY CNY
cik 2M 2M 2M 2M 2M 2M
fillingDate 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
acceptedDate 2023-12-30 19:00:00 2023-09-29 20:00:00 2023-06-30 00:00:00 2023-03-31 00:00:00 2022-12-30 19:00:00 2022-09-29 20:00:00
calendarYear 2023.000 2023.000 2023.000 2023.000 2022.000 2022.000
period Q4 Q3 Q2 Q1 Q4 Q3
cashAndCashEquivalents 4 440M 4 209M 4 515M 3 846M 4 042M 4 357M
shortTermInvestments 1 717M 2 335M 1 945M 2 438M 2 511M 2 510M
cashAndShortTermInvestments 6 157M 6 544M 6 460M 6 284M 6 553M 6 867M
netReceivables 142M 131M 122M 152M 155M 167M
inventory 1.000 64M 68M 40M 32M 0
otherCurrentAssets 386M 354M 433M 511M 337M 345M
totalCurrentAssets 6 685M 7 093M 7 083M 6 987M 7 077M 7 433M
propertyPlantEquipmentNet 37M 42M 49M 52M 67M 65M
goodwill 0 14M 14M 14M 14M 14M
intangibleAssets 121M 120M 82M 98M 107M 124M
goodwillAndIntangibleAssets 121M 135M 96M 111M 121M 139M
longTermInvestments 1 066M 1 032M 1 031M 819M 782M 485M
taxAssets 0 0 0 0 0 0
otherNonCurrentAssets 163M 94M 95M 95M 99M 69M
totalNonCurrentAssets 1 387M 1 303M 1 271M 1 077M 1 068M 758M
otherAssets 0 0 0 0 0 0
totalAssets 8 072M 8 396M 8 355M 8 064M 8 145M 8 191M
accountPayables 534M 569M 596M 634M 667M 675M
shortTermDebt 0 17M 21M 21M 27M 26M
taxPayables 0 0 0 0 8M 0
deferredRevenue 0 364M 340M 324M 295M 302M
otherCurrentLiabilities 842M 605M 594M 567M 570M 537M
totalCurrentLiabilities 1 376M 1 555M 1 551M 1 546M 1 559M 1 540M
longTermDebt 7M 9M 12M 14M 20M 20M
deferredRevenueNonCurrent 0 0 0 3M 7M 10M
deferredTaxLiabilitiesNonCurrent 0 0 0 0 0 0
otherNonCurrentLiabilities 0 0 0 0 0 -974M
totalNonCurrentLiabilities 7M 9M 12M 17M 26M 30M
otherLiabilities 0 0 0 0 0 0
capitalLeaseObligations 21M 27M 33M 35M 47M 46M
totalLiabilities 1 383M 1 564M 1 563M 1 563M 1 585M 1 570M
preferredStock 0 0 0 0 0 0
commonStock 23 000 23 000 23 000 23 000 23 000 23 000
retainedEarnings -3 485M -3 423M -3 499M -3 506M -3 521M -3 566M
accumulatedOtherComprehensiveIncomeLoss 415M 496M 532M 248M 322M 424M
othertotalStockholdersEquity 9 759M 9 759M 9 759M 9 759M 9 759M 9 759M
totalStockholdersEquity 6 689M 6 832M 6 792M 6 501M 6 561M 6 617M
totalEquity 6 689M 6 832M 6 792M 6 501M 6 561M 6 617M
totalLiabilitiesAndStockholdersEquity 8 072M 8 396M 8 355M 8 064M 8 145M 8 191M
minorityInterest 0 0 0 0 1000.000 3M
totalLiabilitiesAndTotalEquity 8 072M 8 396M 8 355M 8 064M 8 145M 8 191M
totalInvestments 2 783M 3 367M 2 977M 3 257M 3 293M 2 995M
totalDebt 7M 27M 33M 35M 47M 46M
netDebt -4 433M -4 183M -4 482M -3 811M -3 995M -4 311M
link
finalLink

Cash Flow Statement

Property 2023 q3 2023 q2 2022 q4 2021 q4 2020 q3 2020 q2
date 2023-09-30 2023-06-30 2022-12-31 2021-12-31 2020-09-30 2020-06-30
symbol DOYU DOYU DOYU DOYU DOYU DOYU
reportedCurrency USD USD USD USD CNY CNY
cik 2M 2M 2M 2M 2M 2M
fillingDate 2023-09-30 2023-06-30 2023-04-25 2022-04-29 2020-09-30 2020-08-10
acceptedDate 2023-09-28 20:00:00 2023-06-28 20:00:00 2023-04-25 06:28:56 2022-04-29 07:40:56 2020-09-29 20:00:00 2020-08-10 07:05:07
calendarYear 2023.000 2023.000 2022.000 2021.000 2020.000 2020.000
period Q3 Q2 Q4 Q4 Q3 Q2
netIncome 11M 975 484 -90 415 181M -620 832M 86M 336M
depreciationAndAmortization 0 0 87 494 234M 88 662M 0 0
deferredIncomeTax 0 0 0 0 0 0
stockBasedCompensation 0 0 66 741 438M 132 139M 0 0
changeInWorkingCapital 0 0 -145M -145M 0 0
accountsReceivables 0 0 87 178 976M 6 167M 0 0
inventory 0 0 0 0 0 0
accountsPayables 0 0 -157 143 079M -162 038M 0 0
otherWorkingCapital 0 0 69 963 958M 155 726M 0 0
otherNonCashItems -11M -975 484 -131 654 290M -186 620M -86M -336M
netCashProvidedByOperatingActivities 0 0 -67 833 943M -586 796M 0 0
investmentsInPropertyPlantAndEquipment 0 0 -5 895 687M -6 815M 0 0
acquisitionsNet 0 0 0 0 0 0
purchasesOfInvestments 0 0 -2 635 288 000M -1 781 355M 0 0
salesMaturitiesOfInvestments 0 0 4 333 627M 1 991 331M 0 0
otherInvestingActivites 0 0 2 028 232 822M -222 130M 0 0
netCashUsedForInvestingActivites 0 0 -608 617 238M -18 968M 0 0
debtRepayment 0 0 0 0 0 0
commonStockIssued 0 0 0 0 0 0
commonStockRepurchased 0 0 -3 307M -3 307M 0 0
dividendsPaid 0 0 0 0 0 0
otherFinancingActivites 0 0 -108 967 210M -107 110M 0 0
netCashUsedProvidedByFinancingActivities 0 0 -108 970 517M -110 417M 0 0
effectOfForexChangesOnCash 0 0 365 968 778M -184M 0 0
netChangeInCash -47M 65M -419 452 921M -716 366M 0 0
cashAtEndOfPeriod 580M 626M 4 047 659 499M 4 467 109M 0 0
cashAtBeginningOfPeriod 626M 562M 4 467 112 420M 5 183 474M 0 0
operatingCashFlow 0 0 -67 833 943M -586 796M 0 0
capitalExpenditure 0 0 -5 895 687M -6 815M 0 0
freeCashFlow 0 0 -73 729 630M -593 611M 0 0
link Link Link Link
finalLink Link Link Link

Earning call transcript

2024 q1
2024-03-26 ET (fiscal 2023 q4)
2023 q3
2023-12-07 ET (fiscal 2023 q3)
2023 q2
2023-08-14 ET (fiscal 2023 q2)
2023 q1
2023-05-18 ET (fiscal 2023 q1)
2022 q4
2023-03-20 ET (fiscal 2022 q4)
2022 q3
2022-11-21 ET (fiscal 2022 q3)
2022 q2
2022-08-16 ET (fiscal 2022 q2)
2022 q1
2022-05-18 ET (fiscal 2022 q1)

Press-releases

Show financial reports only

2024-03-26 08:00 ET
DouYu International Holdings Limited Reports Fourth Quarter and Full Year 2023 Unaudited Financial Results
2024-03-15 08:00 ET
DouYu International Holdings Limited Announces Plan to Implement ADS Ratio Change
2024-03-12 08:00 ET
DouYu International Holdings Limited to Report Fourth Quarter and Full Year 2023 Financial Results on March 26, 2024
2023-12-28 11:30 ET
DouYu International Holdings Limited Announces Share Repurchase Program
2023-12-07 08:00 ET
DouYu International Holdings Limited Reports Third Quarter 2023 Unaudited Financial Results
2023-11-30 22:00 ET
DouYu International Holdings Limited to Report Third Quarter 2023 Financial Results on December 7, 2023
2023-11-27 11:30 ET
DouYu International Holdings Limited Has Established an Interim Management Committee and Provides Update on Its Senior Management
2023-11-21 11:55 ET
DouYu International Holdings Limited Provides Update on Its CEO and Operations
2023-10-25 08:00 ET
DouYu Announces Receipt of Minimum Bid Price Notice from Nasdaq
2023-08-14 08:27 ET
DouYu International Holdings Limited Reports Second Quarter 2023 Unaudited Financial Results
2023-07-27 09:00 ET
DouYu International Holdings Limited to Report Second Quarter 2023 Financial Results on August 14, 2023
2023-05-18 08:00 ET
DouYu International Holdings Limited Reports First Quarter 2023 Unaudited Financial Results
2023-05-09 09:00 ET
DouYu International Holdings Limited Responds to Regulatory Review
2023-05-04 09:00 ET
DouYu International Holdings Limited to Report First Quarter 2023 Financial Results on May 18, 2023
2023-04-25 10:50 ET
DouYu International Holdings Limited Filed Its Annual Report on Form 20-F
2023-03-20 08:00 ET
DouYu International Holdings Limited Reports Fourth Quarter and Full Year 2022 Unaudited Financial Results
2023-03-06 08:00 ET
DouYu International Holdings Limited to Report Fourth Quarter and Full Year 2022 Financial Results on March 20, 2023
2022-11-21 08:00 ET
DouYu International Holdings Limited Reports Third Quarter 2022 Unaudited Financial Results
2022-11-04 08:00 ET
DouYu International Holdings Limited to Report Third Quarter 2022 Financial Results on November 21, 2022
2022-08-15 08:00 ET
DouYu International Holdings Limited Reports Second Quarter 2022 Unaudited Financial Results
2022-08-04 12:00 ET
DouYu International Holdings Limited to Report Second Quarter 2022 Financial Results on August 15, 2022
2022-05-18 08:00 ET
DouYu International Holdings Limited Reports First Quarter 2022 Unaudited Financial Results
2022-05-10 08:00 ET
DouYu International Holdings Limited to Report First Quarter 2022 Financial Results on May 18, 2022
2022-05-05 10:00 ET
DouYu International Holdings Limited Provides Update on Its Status under the Holding Foreign Companies Accountable Act
2022-04-29 12:15 ET
DouYu International Holdings Limited Filed Its Annual Report on Form 20-F
2022-03-16 08:09 ET
DouYu Reports Unaudited Financial Results for Fourth Quarter and Full Year 2021
2022-03-03 10:00 ET
DouYu International Holdings Limited to Report Fourth Quarter and Full Year 2021 Financial Results on March 16, 2022
2021-12-07 08:00 ET
DouYu Announces Changes to its Board of Directors and Management
2021-11-16 08:00 ET
DouYu International Holdings Limited Reports Third Quarter 2021 Unaudited Financial Results
2021-11-05 10:05 ET
DouYu International Holdings Limited to Hold Annual General Meeting on December 7, 2021
2021-11-04 08:00 ET
DouYu International Holdings Limited to Report Third Quarter 2021 Financial Results on November 16, 2021
2021-08-30 09:00 ET
DouYu International Holdings Limited Announces Share Repurchase Program
2021-08-16 08:00 ET
DouYu International Holdings Limited Reports Second Quarter 2021 Unaudited Financial Results
2021-08-09 08:00 ET
DouYu International Holdings Limited to Report Second Quarter 2021 Financial Results on August 16, 2021
2021-07-12 11:12 ET
DouYu Announces Termination of Merger Agreement with Huya
2021-05-18 08:00 ET
DouYu International Holdings Limited Reports First Quarter 2021 Unaudited Financial Results
2021-05-07 08:00 ET
DouYu International Holdings Limited to Report First Quarter 2021 Financial Results on May 18, 2021
2021-04-30 13:01 ET
DouYu International Holdings Limited Filed Its Annual Report on Form 20-F
2021-03-23 08:43 ET
DouYu International Holdings Limited Reports Unaudited Financial Results For Fourth Quarter and Full Year 2020
2021-03-11 08:00 ET
DouYu International Holdings Limited to Report Fourth Quarter and Full Year 2020 Financial Results on March 23, 2021
2020-11-11 08:00 ET
DouYu International Holdings Limited Reports Third Quarter 2020 Unaudited Financial Results
2020-10-29 07:00 ET
DouYu International Holdings Limited to Report Third Quarter 2020 Financial Results on November 11, 2020
2020-10-12 11:28 ET
DouYu International Holdings Limited Updates its Financial Guidance
2020-08-17 10:00 ET
DouYu Announces Formation of Special Committee and Appointment of Advisors
2020-08-10 07:00 ET
DouYu International Holdings Limited Reports Second Quarter 2020 Unaudited Financial Results
2020-07-29 08:00 ET
DouYu International Holdings Limited to Report Second Quarter 2020 Financial Results on August 10, 2020
2020-05-26 07:00 ET
DouYu International Holdings Limited Reports First Quarter 2020 Unaudited Financial Results
2020-05-18 07:00 ET
DouYu International Holdings Limited to Report First Quarter 2020 Financial Results on May 26, 2020
2020-04-28 13:17 ET
DouYu International Holdings Limited Filed Its Annual Report on Form 20-F
2020-03-24 01:00 ET
DouYu International Holdings Limited Announces Changes to Its Board of Directors
2020-03-19 06:00 ET
DouYu International Holdings Limited Reports Fourth Quarter and Full Year 2019 Unaudited Financial Results
2020-03-09 10:00 ET
DouYu International Holdings Limited to Report Fourth Quarter and Full Year 2019 Financial Results on March 19, 2020
2019-12-20 09:00 ET
DouYu International Holdings Limited Announces Share Repurchase Program
2019-11-27 08:00 ET
DouYu International Holdings Limited Reports Third Quarter 2019 Unaudited Financial Results
2019-11-12 08:00 ET
DouYu International Holdings Limited to Report Third Quarter 2019 Financial Results on November 27, 2019
2019-08-13 08:13 ET
DouYu International Holdings Limited Reports Second Quarter 2019 Unaudited Financial Results
2019-08-06 08:00 ET
DouYu International Holdings Limited to Report Second Quarter and First Half 2019 Financial Results on August 13, 2019

SEC forms

Show financial reports only

SEC form 6
2024-03-26 07:03 ET
DouYu International published news for 2023 q4
SEC form 6
2024-03-26 07:03 ET
DouYu International reported for 2023 q4
SEC form 6
2024-03-15 06:13 ET
DouYu International published news for 2023 q4
SEC form 6
2024-03-15 06:13 ET
DouYu International published news for 2023 q4
SEC form 6
2023-12-07 06:22 ET
DouYu International reported for 2023 q3
SEC form 6
2023-11-27 06:44 ET
DouYu International published news for 2023 q3
SEC form 6
2023-11-21 07:01 ET
DouYu International published news for 2023 q3
SEC form 6
2023-10-25 06:04 ET
DouYu International published news for 2023 q3
SEC form 6
2023-08-14 06:05 ET
DouYu International reported for 2023 q2
SEC form 6
2023-05-18 06:04 ET
DouYu International reported for 2023 q1
SEC form 6
2023-05-09 06:17 ET
DouYu International published news for 2023 q1
SEC form 6
2023-04-25 07:00 ET
DouYu International published news for 2023 q1
SEC form 6
2023-04-25 06:28 ET
DouYu International published news for 2023 q1
SEC form 6
2023-03-20 06:42 ET
DouYu International published news for 2022 q4
SEC form 6
2022-11-21 06:34 ET
DouYu International published news for 2022 q3
SEC form 6
2022-08-15 06:06 ET
DouYu International published news for 2022 q2
SEC form 6
2022-05-18 07:03 ET
DouYu International published news for 2022 q1
SEC form 6
2022-05-05 08:01 ET
DouYu International published news for 2022 q1
SEC form 6
2022-04-29 08:43 ET
DouYu International published news for 2022 q1
SEC form 6
2022-04-29 07:40 ET
DouYu International published news for 2022 q1
SEC form 6
2022-03-16 06:57 ET
DouYu International published news for 2021 q4
SEC form 6
2021-12-07 06:05 ET
DouYu International published news for 2021 q3
SEC form 6
2021-11-16 06:08 ET
DouYu International published news for 2021 q3
SEC form 6
2021-11-05 08:00 ET
DouYu International published news for 2021 q3
SEC form 6
2021-08-30 06:15 ET
DouYu International published news for 2021 q2
SEC form 6
2021-08-16 06:29 ET
DouYu International published news for 2021 q2
SEC form 6
2021-07-12 09:21 ET
DouYu International published news for 2021 q2
SEC form 6
2021-05-18 07:13 ET
DouYu International published news for 2021 q1
SEC form 6
2021-04-30 09:28 ET
DouYu International published news for 2021 q1
SEC form 6
2021-04-30 08:50 ET
DouYu International published news for 2021 q1
SEC form 6
2021-03-23 07:59 ET
DouYu International published news for 2020 q4
SEC form 6
2020-11-12 06:35 ET
DouYu International published news for 2020 q3
SEC form 6
2020-10-14 06:40 ET
DouYu International published news for 2020 q3
SEC form 6
2020-10-13 06:53 ET
DouYu International published news for 2020 q3