OTCMUBSFY
Market cap1.67bUSD
Dec 24, Last price
2.55USD
1D
-1.92%
1Q
13.33%
Jan 2017
-63.80%
Name
Ubisoft Entertainment SA
Chart & Performance
Profile
Ubisoft Entertainment SA produce, publishes, and distributes video games for consoles, PC, smartphones, and tablets in both physical and digital formats in Europe, North America, and internationally. The company designs and develops software, including scenarios, animation, gameplay, layouts, and game rules, as well as develops design tools and game engines. It is also involved in the development in the area of online and mobile gaming; and film business. The company was incorporated in 1986 and is headquartered in Saint-Mandé, France.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 2,300,900 26.82% | 1,814,300 -14.63% | 2,125,300 -4.43% | |||||||
Cost of revenue | 1,979,600 | 2,301,700 | 1,775,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 321,300 | (487,400) | 350,300 | |||||||
NOPBT Margin | 13.96% | 16.48% | ||||||||
Operating Taxes | 96,800 | (109,100) | 113,600 | |||||||
Tax Rate | 30.13% | 32.43% | ||||||||
NOPAT | 224,500 | (378,300) | 236,700 | |||||||
Net income | 157,800 -131.93% | (494,200) -724.78% | 79,100 -23.28% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 56,400 | 100,400 | (42,600) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 427,000 | 137,100 | 649,900 | |||||||
Long-term debt | 2,401,500 | 2,634,200 | 1,755,200 | |||||||
Deferred revenue | 38,000 | 30,200 | ||||||||
Other long-term liabilities | 102,500 | 86,000 | 36,900 | |||||||
Net debt | 1,582,200 | 1,226,800 | 910,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 537,600 | (354,200) | (191,600) | |||||||
CAPEX | (27,500) | (71,600) | (90,600) | |||||||
Cash from investing activities | (1,007,600) | (107,900) | (152,000) | |||||||
Cash from financing activities | 204,700 | 588,600 | 139,900 | |||||||
FCF | (510,300) | (358,400) | 228,800 | |||||||
Balance | ||||||||||
Cash | 1,205,200 | 1,490,900 | 1,452,500 | |||||||
Long term investments | 41,100 | 53,600 | 42,000 | |||||||
Excess cash | 1,131,255 | 1,453,785 | 1,388,235 | |||||||
Stockholders' equity | 1,322,900 | 544,900 | 1,606,200 | |||||||
Invested Capital | 3,359,845 | 3,190,000 | 2,484,565 | |||||||
ROIC | 6.86% | 9.91% | ||||||||
ROCE | 7.15% | 8.64% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 147,348 | 121,145 | 127,321 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,097,300 | 600,500 | 1,022,600 | |||||||
EV/EBITDA | ||||||||||
Interest | 74,800 | 36,000 | 24,500 | |||||||
Interest/NOPBT | 23.28% | 6.99% |