XPARNACON
Market cap59mUSD
Dec 23, Last price
0.53EUR
1D
-0.75%
1Q
-42.72%
IPO
-90.06%
Name
Nacon SAS
Chart & Performance
P/E
3.25
P/S
0.34
EPS
0.16
Div Yield, %
0.00%
Shrs. gr., 5y
7.24%
Rev. gr., 5y
8.20%
Revenues
168m
+7.52%
Net income
18m
+37.25%
CFO
73m
+59.44%
Earnings
Jun 02, 2025
Profile
Nacon S.A. designs and distributes gaming accessories in France and internationally. The company offers accessories, including headsets, microphones, controllers, racing wheels, gaming chairs, keyboards, mice, mats, audio accessories, and console accessories. It also develops and publishes video games in various categories, such as action-adventure, racing, sport, and simulation. The company was founded in 2019 and is based in Fretin, France. Nacon S.A. is a subsidiary of BigBen Interactive SA.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | |
| Income | ||||||||
Revenues | 167,711 7.52% | 155,977 0.04% | 155,912 -12.33% | |||||
Cost of revenue | 114,158 | 132,026 | 129,141 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 53,553 | 23,951 | 26,771 | |||||
NOPBT Margin | 31.93% | 15.36% | 17.17% | |||||
Operating Taxes | (1,463) | 2,237 | 3,426 | |||||
Tax Rate | 9.34% | 12.80% | ||||||
NOPAT | 55,016 | 21,714 | 23,345 | |||||
Net income | 17,529 37.25% | 12,772 28.21% | 9,962 -45.55% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | (72) | (154) | (93) | |||||
BB yield | 0.06% | 0.08% | 0.02% | |||||
| Debt | ||||||||
Debt current | 47,356 | 35,531 | 35,357 | |||||
Long-term debt | 105,535 | 123,987 | 109,638 | |||||
Deferred revenue | 4,435 | 6,072 | ||||||
Other long-term liabilities | 1,082 | 927 | 886 | |||||
Net debt | 126,621 | 111,848 | 62,815 | |||||
| Cash flow | ||||||||
Cash from operating activities | 73,090 | 45,842 | 31,590 | |||||
CAPEX | (1,213) | (80,447) | (58,757) | |||||
Cash from investing activities | (87,304) | (115,945) | (81,349) | |||||
Cash from financing activities | (4,585) | 35,400 | 36,073 | |||||
FCF | 48,410 | 64,122 | 8,758 | |||||
| Balance | ||||||||
Cash | 26,244 | 47,604 | 82,148 | |||||
Long term investments | 26 | 66 | 32 | |||||
Excess cash | 17,884 | 39,871 | 74,384 | |||||
Stockholders' equity | 105,381 | 178,773 | 163,364 | |||||
Invested Capital | 389,546 | 349,748 | 297,566 | |||||
ROIC | 14.88% | 6.71% | 9.85% | |||||
ROCE | 13.12% | 6.08% | 7.18% | |||||
| EV | ||||||||
Common stock shares outstanding | 92,312 | 88,369 | 86,411 | |||||
Price | 1.28 -41.28% | 2.18 -60.07% | 5.46 -25.31% | |||||
Market cap | 118,159 -38.66% | 192,644 -59.17% | 471,803 -24.98% | |||||
EV | 244,780 | 304,492 | 534,618 | |||||
EBITDA | 103,571 | 55,537 | 52,397 | |||||
EV/EBITDA | 2.36 | 5.48 | 10.20 | |||||
Interest | 4,175 | 1,963 | 1,063 | |||||
Interest/NOPBT | 7.80% | 8.20% | 3.97% | |||||