Boyaa Interactive International Limited (0434) Fair Value & Analysis
Communication Services · HK · Market cap HK$1.4B
Fair value as of: Aug 13, 2026
From 15 valuation models · updated 2 days ago
Share price +10.7% over the past month.
Below-average quality, and screening another 47% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (HK$1.67). The favourable scenario is already priced in.
- Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts.
- A fairly wide model range (HK$0.8800 to HK$1.67) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.
How to read this chart
60‑month range HK$0.3135 – HK$8.71 · fair‑value band HK$0.8800 – HK$1.67 · the HK$2.28 price screens above the HK$1.20 fair value. Dashed = 300-day average. As of Aug 13, 2026.
Analysis
Boyaa Interactive International Limited (0434) currently trades at HK$2.28, while our model-based Fair Value estimate is HK$1.20, implying the stock looks roughly 47.4% overvalued today. The Quality Score stands at 32/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).
Trailing-twelve-month revenue stands at HK$489M. Revenue grew 19.1% year over year. It earns a return on equity of -20.3%. The balance sheet holds a net cash position of HK$50.0M. Fundamentals as of Aug 13, 2026
Our scenario range runs from HK$0.8800 (bear case) to HK$1.67 (bull case); at HK$2.28, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 75% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -25% fair-value upside, at -47%, 0434 screens richer than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 15 models by family
Widest divergence: Asset-Based (HK$2.66) versus Growth DCF (HK$0.5800). Highest evidence: Growth DCF (80).
Notify me when 0434 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 39 · Market factors (momentum, volatility) 22
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
Boyaa Interactive International Limited, an investment holding company, develops and operates online card and board games in the People's Republic of China and Hong Kong. The company operates through three segments: Online game related business, Web3 related business, and Property investment business.
Full company description
Boyaa Interactive International Limited, an investment holding company, develops and operates online card and board games in the People's Republic of China and Hong Kong. The company operates through three segments: Online game related business, Web3 related business, and Property investment business. It provides mobile and computer games, such as Texas Hold'em, Happy Poker Slots, Fight the Landlord, Big Two Poker, Chinese Chess, and Mahjong Collection, and other casual puzzle games. The company also offers advisory services relating to online game applications. In addition, it engages in crypto-currencies related investments. The company was founded in 2004 and is headquartered in Sheung Wan, Hong Kong.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Boyaa Interactive International Limited reported revenue of HK$467M in FY2025 versus HK$366M in FY2021, a compound +6.3%/yr. Reported net income was −HK$239M in FY2025.
of which total revenue −7.6 pp · buybacks/dilution +0.8 pp
Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).
0434 screens 47% overvalued. Compare with NetEase, Inc →
Peer Group
Electronic Gaming & Multimedia · 155 stocks
How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.
Valuation Multiples vs Electronic Gaming & Multimedia median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
VALUE 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| NetEase, Inc 9999 | HK$192.50 | HK$262.75 | +36% |
| Electronic Arts Inc EA | $209.70 | $76.57 | -63% |
| Take-Two Interactive Software, Inc TTWO | $243.00 | $60.20 | -75% |
| Roblox Corporation RBLX | $36.22 | $21.20 | -41% |
| Zhejiang Century Huatong Group 002602 | ¥14.29 | ¥14.68 | +3% |
| KRAFTON, Inc 259960 | 234,500 KRW | 356,218 KRW | +52% |
| Giant Network Group 002558 | ¥28.57 | ¥15.50 | -46% |
| International Games System Co 3293 | 762.00 TWD | 568.16 TWD | -25% |
| 37 Interactive Entertainment Network Technology Group 002555 | ¥19.21 | ¥22.29 | +16% |
| Kingnet Network Co 002517 | ¥17.36 | ¥12.86 | -26% |
Compare Boyaa Interactive International Limited with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Communication Services stocks →
Frequently asked questions
Is Boyaa Interactive International Limited (0434) overvalued or undervalued?
What is the fair value of 0434?
What is the quality score of 0434?
What is the revenue of Boyaa Interactive International Limited (0434)?
What is the net profit margin of 0434?
Does Boyaa Interactive International Limited pay a dividend?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track Boyaa Interactive International Limited and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.