Need an investment idea? Check out Popular Stocks and S2O Stock Screener.

Market Price

Price is unknown


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Changyou.com Limited develops and operates online games in the People's Republic of China. The company operates through Online Game, Platform Channel, and Others segments. It develops, operates, and licenses online games, including interactive online games that are accessed and played simultaneously by various game players through personal computers; and mobile games played on mobile devices. The company also operates 17173.com Website, an information portal that provides news, electronic forums, online videos, and other information services on online games to game players; and offers various software applications for PCs and mobile devices, as well as purchases pre-film cinema advertising slots from movie theater operators for advertisers. As of December 31, 2017, it had approximately 5.5 million total average monthly active accounts; and 2.0 million total active paying accounts. The company was founded in 2003 and is headquartered in Beijing, the People's Republic of China. Changyou.com Limited is a subsidiary of Sohu.com Inc.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Equity (BVPS) 4.28
7.96
11.39
11.49
16.11
16.57
19.34
21.27
23.87
15.31
growth rate 86.0% 43.1% 0.9% 40.2% 2.9% 16.7% 10.0% 12.2% -35.9%
Earnings BIT 167.34
203.08
291.59
363.20
331.60
10.53
201.65
130.85
177.36
116.35
167.24
growth rate 21.4% 43.6% 24.6% -8.7% -96.8% 1,814.4% -35.1% 35.5% -34.4% 43.7%
Avg.PE 11.82
8.66
5.01
4.98
6.37
53.79
4.53
10.28
13.84
15.39
15.39
growth rate -26.7% -42.2% -0.6% 27.9% 744.4% -91.6% 126.9% 34.6% 11.2% 0.0%
ROA 62.09
44.17
39.10
30.24
19.90
-0.22
12.79
8.31
6.00
4.34
growth rate -28.9% -11.5% -22.7% -34.2% -100.0% 100.0% -35.0% -27.8% -27.7%
ROE 88.89
55.07
52.83
50.31
35.72
-0.38
22.17
13.50
8.96
7.88
growth rate -38.1% -4.1% -4.8% -29.0% -100.0% 100.0% -39.1% -33.6% -12.1%
ROIC 87.15
54.09
48.96
36.07
24.78
-1.24
16.23
8.51
5.63
3.66
growth rate -37.9% -9.5% -26.3% -31.3% -100.0% 100.0% -47.6% -33.8% -35.0%
Cur. Ratio 3.43
4.14
2.39
1.97
1.61
3.26
1.78
2.84
2.87
1.75
growth rate 20.7% -42.3% -17.6% -18.3% 102.5% -45.4% 59.6% 1.1% -39.0%
Quick Ratio 3.37
4.00
2.35
1.51
0.93
2.02
1.41
2.59
1.92
1.71
growth rate 18.7% -41.3% -35.7% -38.4% 117.2% -30.2% 83.7% -25.9% -10.9%
Leverage 1.31
1.21
1.46
1.83
1.77
1.74
1.73
1.53
1.47
2.37
growth rate -7.6% 20.7% 25.3% -3.3% -1.7% -0.6% -11.6% -3.9% 61.2%
Balance Sheet Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Acct.Receivable 3.40
6.70
11.33
23.40
36.00
77.97
272.47
504.66
591.63
753.05
144.15
growth rate 97.1% 69.0% 106.6% 53.9% 116.6% 249.5% 85.2% 17.2% 27.3% -80.9%
Acct.Payable 103.60
45.60
57.40
50.78
25.48
23.87
24.65
27.86
1,261.06
growth rate -56.0% 25.9% -11.5% -49.8% -6.3% 3.3% 13.0% 4,427.2%
Cur.Assets 235.40
371.00
370.91
587.40
1,045.20
807.37
1,267.40
1,465.90
1,597.46
1,427.83
1,579.42
growth rate 57.6% 0.0% 58.4% 77.9% -22.8% 57.0% 15.7% 9.0% -10.6% 10.6%
Total Assets 289.40
528.40
753.07
1,114.50
1,585.20
1,547.97
1,779.51
1,708.04
1,922.02
1,965.48
1,871.69
growth rate 82.6% 42.5% 48.0% 42.2% -2.4% 15.0% -4.0% 12.5% 2.3% -4.8%
Cash 226.90
351.00
330.41
366.60
548.50
220.79
569.92
597.19
571.14
454.53
94.43
growth rate 54.7% -5.9% 11.0% 49.6% -59.8% 158.1% 4.8% -4.4% -20.4% -79.2%
Inventory 0.00 0.00 0.00 0.00
growth rate
Cur.Liabilities 68.50
100.60
155.50
298.00
648.90
247.95
690.02
516.50
557.32
816.63
1,316.05
growth rate 46.9% 54.6% 91.6% 117.8% -61.8% 178.3% -25.2% 7.9% 46.5% 61.2%
Liabilities 68.50
100.90
180.96
506.60
688.90
605.27
720.26
559.87
606.67
1,133.84
1,424.03
growth rate 47.3% 79.3% 180.0% 36.0% -12.1% 19.0% -22.3% 8.4% 86.9% 25.6%
LT Debt 0.00
0.00
3.61
126.40
0.00
344.50
1.00
0.00
220.00
growth rate 3,399.5% -100.0% -99.7% -100.0%
Equity 220.90
427.50
514.86
607.90
896.30
890.39
1,029.48
1,117.77
1,312.01
829.74
446.29
growth rate 93.5% 20.4% 18.1% 47.4% -0.7% 15.6% 8.6% 17.4% -36.8% -46.2%
Common Shares 52.00
53.00
53.00
53.00
53.00
53.00
53.00
53.00
53.00
54.00
446.29
growth rate 1.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.9% 726.5%
Cash Flow Statement Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Capital Expenditures 43.20
68.30
83.47
12.00
61.58
24.24
12.44
4.03
2.41
2.61
growth rate 58.1% 22.2% -85.6% 413.2% -60.6% -48.7% -67.6% -40.1% 8.2%
Cash Dividends 96.80
0.00
0.00
200.90
0.00
0.00
0.00
0.00
growth rate -100.0% -100.0%
Cash From OA 187.80
207.30
276.60
340.40
358.60
50.32
213.34
205.66
200.80
199.51
growth rate 10.4% 33.4% 23.1% 5.4% -86.0% 324.0% -3.6% -2.4% -0.6%
FCF per Share 2.76
3.58
3.58
5.73
5.73
4.94
-0.17
3.36
3.62
3.67
growth rate 29.7% 0.0% 60.1% 0.0% -13.8% -100.0% 100.0% 7.7% 1.4%
Sale Purchase of Stock 0.00
-17.20
-3.58
-14.51
0.01
0.01
growth rate 0.0% 0.0% 100.0% 0.0%
FCF 142.00
190.00
176.00
306.00
263.00
-9.00
178.00
193.00
195.00
183.00
growth rate 33.8% -7.4% 73.9% -14.1% -100.0% 100.0% 8.4% 1.0% -6.2%
Income Statement Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Sales 267.60
354.10
484.58
623.40
737.90
755.27
761.64
525.39
580.26
485.76
455.38
growth rate 32.3% 36.9% 28.7% 18.4% 2.4% 0.8% -31.0% 10.4% -16.3% -6.3%
Op.Income 163.90
222.40
245.46
293.60
286.40
10.53
201.65
130.85
177.36
116.35
167.24
growth rate 35.7% 10.4% 19.6% -2.5% -96.3% 1,814.4% -35.1% 35.5% -34.4% 43.7%
IBT 167.30
224.70
291.59
361.00
322.80
-18.67
244.68
168.65
122.61
148.39
197.69
growth rate 34.3% 29.8% 23.8% -10.6% -100.0% 100.0% -31.1% -27.3% 21.0% 33.2%
Net Income 144.70
194.70
245.46
282.40
268.60
-3.38
212.78
144.95
108.83
84.33
144.16
growth rate 34.6% 26.1% 15.1% -4.9% -100.0% 100.0% -31.9% -24.9% -22.5% 70.9%
EPS 3.14
3.66
4.60
5.28
5.04
-0.06
4.02
2.72
2.04
1.58
growth rate 16.6% 25.7% 14.8% -4.6% -100.0% 100.0% -32.3% -25.0% -22.6%
Gross Profit 250.10
321.10
417.06
556.90
611.40
553.40
544.88
359.58
416.48
324.94
359.99
growth rate 28.4% 29.9% 33.5% 9.8% -9.5% -1.5% -34.0% 15.8% -22.0% 10.8%
R&D 27.40
39.90
52.24
73.80
119.90
194.11
170.61
121.62
131.03
124.17
120.59
growth rate 45.6% 30.9% 41.3% 62.5% 61.9% -12.1% -28.7% 7.7% -5.2% -2.9%

Quarterly Statements

Item Name Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Earnings BIT 24.52
41.18
13.11
34.83
46.96
growth rate 67.9% -68.2% 165.7% 34.8%
Balance Sheet Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Acct.Receivable 753.05
56.36
40.69
45.53
144.15
growth rate -92.5% -27.8% 11.9% 216.6%
Acct.Payable 27.86
845.60
1,230.61
1,250.32
1,261.06
growth rate 2,935.7% 45.5% 1.6% 0.9%
Cur.Assets 1,427.83
1,598.51
1,546.17
1,559.60
1,579.42
growth rate 12.0% -3.3% 0.9% 1.3%
Total Assets 1,965.48
2,045.63
1,777.11
1,779.69
1,871.69
growth rate 4.1% -13.1% 0.2% 5.2%
Cash 454.53
439.21
131.91
84.87
94.43
growth rate -3.4% -70.0% -35.7% 11.3%
Cur.Liabilities 816.63
908.55
1,298.56
1,312.68
1,316.05
growth rate 11.3% 42.9% 1.1% 0.3%
Liabilities 1,133.84
1,150.73
1,401.93
1,415.65
1,424.03
growth rate 1.5% 21.8% 1.0% 0.6%
LT Debt 220.00
139.98
growth rate -36.4%
Equity 829.74
893.20
373.55
362.43
446.29
growth rate 7.7% -58.2% -3.0% 23.1%
Common Shares 1.09
893.20
373.55
362.43
446.29
growth rate 81,620.0% -58.2% -3.0% 23.1%
Cash Flow Statement Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Cash Dividends
growth rate
Sale Purchase of Stock
growth rate
Income Statement Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Sales 117.77
123.31
118.71
110.84
135.17
growth rate 4.7% -3.7% -6.6% 21.9%
Op.Income 24.52
41.18
13.11
34.83
46.96
growth rate 67.9% -68.2% 165.7% 34.8%
IBT 18.04
47.39
19.80
46.12
53.24
growth rate 162.7% -58.2% 132.9% 15.4%
Net Income 10.15
36.90
16.27
31.58
59.41
growth rate 263.7% -55.9% 94.1% 88.1%
EPS
growth rate
Gross Profit 77.20
88.03
80.42
86.21
100.62
growth rate 14.0% -8.6% 7.2% 16.7%
R&D 32.57
30.96
30.37
27.87
31.38
growth rate -4.9% -1.9% -8.2% 12.6%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

F (0.00)

YOY Growth Grade:

E (24.71)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 15.39 15.39 7.24
EPS / Growth 0.2% 0.87 12.0%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 1.0%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 0.2% 0.6% 0.6%
Future PE 0.32 7.93 7.93
Future EPS 0.88 0.92 0.92
Value Price
MOS %
0.07
1.80
1.80
MOS Price 0.03 0.90 0.90
IRT

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.