BAIOO Family Interactive (HKSE:02100) EBIT: HK$-74.3 Mil (TTM As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

HKSE:02100 BAIOO Family Interactive Ltd HKSE:02100
44 GF Score
Price HK$0.35
GF Value HK$0.23
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is BAIOO Family Interactive EBIT?

BAIOO Family Interactive HKSE:02100 -1.41% 44 EBIT is HK$-74.3 Mil as of Dec. 2025. GuruFocus rates HKSE:02100 with a GF Score™ of 44/100 and a GF Value™ of HK$0.23 (Significantly Overvalued). The stock has 1 warning sign investors should review.

BAIOO Family Interactive's earnings before interest and taxes (EBIT) for the six months ended in Dec. 2025 was HK$-82.4 Mil. Its earnings before interest and taxes (EBIT) for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-74.3 Mil.

EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. BAIOO Family Interactive's annualized ROC % for the quarter that ended in Dec. 2025 was -7.19%. BAIOO Family Interactive's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2025 was -30.32%.

EBIT is also linked to Joel Greenblatt's definition of earnings yield. BAIOO Family Interactive's Earnings Yield (Joel Greenblatt) % for the quarter that ended in Dec. 2025 was 37.32%.


BAIOO Family Interactive  (HKSE:02100) EBIT Explanation

1. EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

BAIOO Family Interactive's annualized ROC % for the quarter that ended in Dec. 2025 is calculated as:

ROC % (Q: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2025 ) + Invested Capital (Q: Dec. 2025 ))/ count )
=-75.968 * ( 1 - 0% )/( (1230.673 + 883.907)/ 2 )
=-75.968/1057.29
=-7.19 %

where

Invested Capital(Q: Jun. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=2043.284 - 99.056 - ( 869.287 - max(0, 307.187 - 1020.742+869.287))
=1230.673

Invested Capital(Q: Dec. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=1942.661 - 47.136 - ( 1150.351 - max(0, 271.041 - 1282.659+1150.351))
=883.907

Note: The Operating Income data used here is two times the semi-annual (Dec. 2025) data.

2. Joel Greenblatt's definition of Return on Capital:

BAIOO Family Interactive's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2025 is calculated as:

ROC (Joel Greenblatt) %(Q: Dec. 2025 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Jun. 2025  Q: Dec. 2025
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=-164.784/( ( (535.073 + max(-207.273, 0)) + (551.956 + max(-141.491, 0)) )/ 2 )
=-164.784/( ( 535.073 + 551.956 )/ 2 )
=-164.784/543.5145
=-30.32 %

where Working Capital is:

Working Capital(Q: Jun. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(41.052 + 0.188 + 58.674) - (99.056 + 0 + 208.131)
=-207.273

Working Capital(Q: Dec. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(43.459 + 0.594 + 85.497) - (47.136 + 0 + 223.905)
=-141.491

When net working capital is negative, 0 is used.

Note: The EBIT data used here is two times the semi-annual (Dec. 2025) EBIT data.

3. It is also linked to Joel Greenblatt's definition of Earnings Yield:

BAIOO Family Interactive's Earnings Yield (Joel Greenblatt) % for today is calculated as:

Earnings Yield (Joel Greenblatt) %=EBIT (TTM)/Enterprise Value (Q: Dec. 2025 )
=-74.301/-199.065
=37.32 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


BAIOO Family Interactive EBIT Related Terms


BAIOO Family Interactive EBIT Historical Data

* Premium members only.

The historical data trend for BAIOO Family Interactive's EBIT can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

BAIOO Family Interactive EBIT Chart

BAIOO Family Interactive Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
EBIT
Get a 7-Day Free Trial Premium Member Only Premium Member Only 68.36 6.99 -22.97 -26.81 -74.21

BAIOO Family Interactive Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
EBIT Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -5.07 -15.43 -11.51 8.09 -82.39

HKSE:02100 vs NTES, EA, TTWO: EBIT Comparison

For the Electronic Gaming & Multimedia subindustry, BAIOO Family Interactive's EV-to-EBIT, along with its competitors' market caps and EV-to-EBIT data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


BAIOO Family Interactive EV-to-EBIT vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, BAIOO Family Interactive's EV-to-EBIT distribution charts can be found below:

* The bar in red indicates where BAIOO Family Interactive's EV-to-EBIT falls into.


HKSE:02100
44GF Score
BAIOO Family Interactive Ltd HKSE:02100
EBIT is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

BAIOO Family Interactive EBIT Calculation

EBIT, sometimes also called Earnings Before Interest and Taxes, is a measure of a firm's profit that includes all expenses except interest and income tax expenses. It is the difference between operating revenues and operating expenses. When a firm does not have non-operating income, then Operating Income is sometimes used as a synonym for EBIT and operating profit.

EBIT for the trailing twelve months (TTM) ended in Dec. 2025 adds up the semi-annually data reported by the company within the most recent 12 months, which was HK$-74.3 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about EBIT →
What does a EBIT of HK$-74.3 Mil mean?
BAIOO Family Interactive (HKSE:02100) has a EBIT of HK$-74.3 Mil as of Dec. 2025. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on BAIOO Family Interactive.
Is BAIOO Family Interactive's EBIT too high?
BAIOO Family Interactive's current EBIT is HK$-74.3 Mil. Overall, BAIOO Family Interactive has a GF Score™ of 44/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does BAIOO Family Interactive's EBIT compare to NTES and EA?
BAIOO Family Interactive's EBIT of HK$-74.3 Mil can be compared against companies in the Interactive Media industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBIT for an Interactive Media company?
A good EBIT depends on the Interactive Media industry context. However, EBIT should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBIT mean?
A high EBIT can signal that a stock is expensive relative to its fundamentals. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on BAIOO Family Interactive. BAIOO Family Interactive's current EBIT is HK$-74.3 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is BAIOO Family Interactive stock overvalued right now?
Based on GuruFocus' analysis, BAIOO Family Interactive (HKSE:02100) is currently considered Significantly Overvalued. The stock's GF Value™ is HK$0.23, compared to a current price of HK$0.35 — trading 52.2% above its estimated fair value. The current EBIT is HK$-74.3 Mil. BAIOO Family Interactive's overall GF Score™ is 44/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBIT calculated?
EBIT is calculated from a company's financial statements. For BAIOO Family Interactive (HKSE:02100), the current EBIT is HK$-74.3 Mil as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is BAIOO Family Interactive (HKSE:02100) Overvalued in 2026?

Based on GuruFocus' analysis, BAIOO Family Interactive stock appears to be overvalued. The current stock price of HK$0.35 is trading 52.2% above its estimated GF Value™ of HK$0.23. GuruFocus considers BAIOO Family Interactive to be Significantly Overvalued.

Key valuation signals for HKSE:02100:

  • EBIT: HK$-74.3 Mil
  • GF Value™: HK$0.23 vs. price of HK$0.35 (52.2% above fair value)
  • GF Score™: 44/100 with 1 warning sign

No single metric tells the full story. See the HKSE:02100 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


BAIOO Family Interactive Business Description

Address 123 Tiankun 3rd Road, 10th Floor, Baioo Headquarters Building, Tianhe, Guangdong, Guangzhou, CHN, 510640
BAIOO Family Interactive Ltd is developing and publishing mobile and PC games. The Company operates two segments: the Online Entertainment Business segment and the Other Businesses segment. The Online Entertainment Business segment involves development, operation and exclusive distribution of online virtual world business through its own web-based platform and mobile platforms. Other businesses mainly include sales of peripheral products and other services. Key revenue is generated from Online entertainment business. The Company focuses on niche game genres, deepening its development in female-oriented games, pet collection and raising games.
44GF Score

Get the complete analysis for HKSE:02100

EBIT is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

HK$0.35
Price
HK$0.23
GF Value