700 5,000,000,000 5,000,000,000 1
5,000,000,000 144A S 5,000,000,000 2
3
5,000,000,000 S S 144A 144A Jacobus Petrus Bekker Charles St Leger Searle Iain Ferguson Bruce Ian Charles Stone 4
F-2 QQ8.08 WeChat 3.55 QQ 83.7% QQ41.6% 54.5%QQ QQ72.7% QQ.com 1.339 Alexa.com QQ QQ QQ QQ.com WeChat QQ QQ QQ B2C B2C C2C
00700 604.3799.83155.63 25.71 38% 22% 512.71 84.68 351,678,637 15% 9.9% 8 5% QQ8.08 7.982 1.2% 7.21 12.1% WeChat3.55 1.608 120.8% QQQQ QQ
263.14 357.18449.85 74.31 QQQQ QQ QQQQ 74.7199.96 127.30 21.03 LTE
QQ QQ 7.7%
17,44624,160 27,492 48.7977.24103.64 17.12
284.96438.94604.37 99.83 (1)... 26,314 92 35,718 81 44,985 7,431 75... 1,992 7 3,382 8 5,034 832 8 (2)... 4,428 10 9,796 1,618 16... 190 1 366 1 622 102 1... 28,496 100 43,894 100 60,437 9,983 100 (1) (2) QQ QQ QQ QQ QQ QQ QQ QQQQ 263.14357.18449.85 74.31
19.9233.8250.34 8.32 44.2897.96 16.18 1.9 3.666.22 1.02 99.28182.07277.78 45.88
36% 16.5% 18.7422.6637.18 6.14
25% 15% 10% 50% 10% 10% 5% 5%
5 Black-Scholes Black-Scholes Black- Scholes Black-Scholes 0.630.15
438.94 165.43 38% 604.37 99.83 (1)... 35,718 81 44,985 7,431 75... 3,382 8 5,034 832 8... 4,428 10 9,796 1,618 16... 366 1 622 102 1... 43,894 100 60,437 9,983 100 (1) 357.18 92.67 26% 449.85 74.31 238.17 81.49 34%319.66 52.80 119.01 11.18 9% 130.19 21.51 QQ 81%75%
33.82 16.52 49% 50.34 8.32 8% 44.28 53.68 121% 97.96 16.18 10%16% 3.66 2.56 70% 6.22 1.02 182.07 95.71 53% 277.78 45.88 41% 46% (1)... 12,064 34 15,384 2,541 34... 1,733 51 2,777 459 55... 4,192 95 9,239 1,526 94... 218 60 378 62 61... 18,207 27,778 4,588 (1) 120.64 33.20 28% 153.84 25.41 34% 17.33 10.44 60% 27.77 4.59
3.17 42% 51% 55% 41.92 50.47 120% 92.39 15.26 95% 94% 2.18 1.60 73% 3.78 0.62 256.87 69.72 27% 326.59 53.95 54% 59% 8.36 4.78 57% 13.14 2.17 9.04 1.50 2.84 29.94 27.01 90%56.95 9.41 WeChat 7% 9% 77.66 22.22 29%99.88 16.50 18% 17% 154.79 37.15 24% 191.94 31.71 0.84 0.14 3.48 150.51 42.30 28%192.81 31.85
22.66 14.52 64% 37.18 6.14 127.85 27.78 22%155.63 25.71 29%26% 284.96 153.98 54% 438.94 (1)... 26,314 92 35,718 81... 1,992 7 3,382 8 (2)... 4,428 10... 190 1 366 1... 28,496 100 43,894 100 (1) (2) 263.14 94.04 36% 357.18 165.42 72.75 44%238.17 97.72 21.29 22%119.01 92% 81%
19.92 13.90 70% 33.82 7% 8% 44.28 10% 1.90 1.76 93% 3.66 99.28 82.79 83% 182.07 35% 41% (1)... 8,893 34 12,064 34... 795 40 1,733 51 (2)... 4,192 95... 240 126 218 60... 9,928 18,207 (1) (2) 88.93 31.71 36% 120.64 34% 7.95 9.38 118% 17.33
40%51% 41.92 2.40 0.22 9% 2.18 185.68 71.19 38% 256.87 59%65% 4.69 3.67 78% 8.36 2.84 4.21Riot Games Inc. Riot Games Inc.Riot Games Gamegoo Group Limited Gamegoo 7.08 Mail.ru3.90 19.21 10.73 56%29.94 7% 52.83 24.83 47%77.66 19% 18% 122.54 32.25 26% 154.79 3.48 0.36 120.99 29.52 24%150.51 22.66 18.74(i)(ii)
(iii)riot Games 102.25 25.60 25%127.85 29% 36% (1)... 8,295 8,716 9,317 9,390 10,666 10,752 11,635 11,932... 540 880 1,015 947 850 1,297 1,390 1,497... 752 858 1,134 1,684 1,914 2,199 2,359 3,324... 61 74 99 132 118 136 151 217... 9,648 10,528 11,565 12,153 13,548 14,384 15,535 16,970... (3,836) (4,311) (4,787) (5,273) (5,954) (6,590) (7,036) (8,198)... 5,812 6,217 6,778 6,880 7,594 7,794 8,499 8,772... 167 197 206 266 277 324 336 377... (64) (3) (15) (202) 351 82 66 405. (469) (610) (820) (1,095) (963) (1,234) (1,465) (2,033)... (1,755) (1,862) (2,025) (2,124) (2,196) (2,401) (2,621) (2,770)... 3,691 3,939 4,124 3,725 5,063 4,565 4,815 4,751... (71) (115) (99) (63) (82) 14 (22) 6... (9) 5 (21) (29) 131 46 50 (14)... 1 (9) (6) (12) (12) (15) (11) (4)... 3,612 3,820 3,998 3,621 5,100 4,610 4,832 4,739... (651) (708) (756) (151) (1,029) (926) (955) (808)... 2,961 3,112 3,242 3,470 4,071 3,684 3,877 3,931 (1)
126.12133.83202.28 33.41 137.16246.98310.43 51.27 143.20158.44204.19 33.73 Q Q 20.2123.5429.55 4.88 30 120 90 22.4442.1266.80 11.03
... 13,358 19,429 24,374 4,026... (15,355) (16,270) (19,134) (3,160)... 4,373 (2,386) 1,708 282... 2,376 773 6,948 1,148... 10,408 12,612 13,383 2,211... (172) (2) (103) (18)... 12,612 13,383 20,228 3,341 243.74 40.26 215.77 59.15 31.18 (i) 37.28 (ii) 20.36 (iii)40.71 (iv) 0.52 (i) 9.40 (ii) 6.06 (iii) 8.15 (iv)16.11 194.29 181.4735.07 22.25 (i) 30.98 (ii)17.86 (iii) 16.89 (iv) 3.97 (i) 22.55 (ii) 2.67 (iii) 3.01(iv)6.40 133.58 140.1711.77 18.36 (i) 22.53 (ii)28.74
(iii) 8.28 (i)26.30 (ii)18.51 (iii) 2.51(iv) 0.46 191.34 31.60 63.45 44.5647.88 5.365.51 162.70 36.57 36.68 30.63 109.81 153.55 40.60 35.29 20.55 19.91 17.08 2.82 28.46 23.2018.47 13.289.86 13.25 15.41 23.86 22.159.82 37.6880.24 12.25 43.73 66.8337.61 37.66 10.47 8.95 36.8944.93 57.99 9.58
12 79.9931.8359.12 9.77 37.3375.1791.41 15.10 4.625% 3.375% 1.860% (1)... 2,959 15... 25 150 25 2,959 40 150 25 (2)... 4,411 943 2,134 353 (3)... 629... 94 305 50 7,999 1,077 2,589 428 (4)... 2,106 3,323 549... 7,999 3,183 5,912 977 (5)... 3,733 7,517 9,141 1,510... 11,732 10,700 15,053 2,487
(1) (2) 21.34 3.50LIBOR 1.20% 1.25% (3) 1.00LIBOR 0.25% (4) 36.28 5.95LIBOR 1.05% 1.97% (5) 6.00 4.625% 99.740% 6.00 3.375% 99.771% 3.00 1.860% 99.766%... 463 447 2,166 358... 132 142 403 66... 817 868 854 141 1,412 1,457 3,423 565... 1,187 1,109 851 141... 652 451 1,839 1,560 851 141... 3,251 3,017 4,274 706
... 520 533 760 126... 1,463 1,360 2,013 333... 286 288 1,455 239... 2,269 2,181 4,228 698... 596 1,052 1,397 231... 768 1,299 1,299 214... 1,364 2,351 2,696 445