XSTO
EVO
Market cap15bUSD
Apr 08, Last price
758.20SEK
1D
4.46%
1Q
-10.48%
Jan 2017
1,360.89%
IPO
4,220.23%
Name
Evolution AB (publ)
Chart & Performance
P/E
11.58
P/S
6.98
EPS
5.97
Div Yield, %
4.07%
Shrs. gr., 5y
2.68%
Rev. gr., 5y
41.34%
Revenues
2.06b
+14.70%
Net income
1.24b
+16.17%
CFO
1.30b
+11.34%
Dividend
May 06, 20252.8 SEK/sh
Earnings
Apr 22, 2025
Profile
Evolution AB (publ) develops, produces, markets, and licenses live casino and slots solutions to gaming operators primarily in Europe and the United States. The company runs the game from a casino gaming table, which is streamed in real time and end users make betting decisions on their devices, such as computers, smartphones, tablets, etc. Its portfolio of online live table games primarily includes Live Roulette, Blackjack, Baccarat, Super Sic Bo, Dragon Tiger, Craps, Live Casino Hold'em, Three Card Poker, and Ultimate Texas Hold'em; and operates approximately 1000 tables. The company was formerly known as Evolution Gaming Group AB (publ). Evolution AB (publ) was founded in 2006 and is headquartered in Stockholm, Sweden.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | ||||||||||
Revenues | 2,063,085 14.70% | 1,798,601 23.47% | 1,456,737 36.30% | |||||||
Cost of revenue | ||||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,063,085 | 1,798,601 | 1,456,737 | |||||||
NOPBT Margin | 100.00% | 100.00% | 100.00% | |||||||
Operating Taxes | 194,909 | 77,749 | 63,232 | |||||||
Tax Rate | 9.45% | 4.32% | 4.34% | |||||||
NOPAT | 1,868,176 | 1,720,852 | 1,393,505 | |||||||
Net income | 1,244,015 16.17% | 1,070,858 26.98% | 843,361 39.30% | |||||||
Dividends | (559,266) | (427,398) | (302,751) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (660,540) | (128,196) | (77,305) | |||||||
BB yield | ||||||||||
| Debt | ||||||||||
Debt current | 16,268 | 13,923 | 14,395 | |||||||
Long-term debt | 171,056 | 144,991 | 144,711 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 131,479 | 340,412 | 351,926 | |||||||
Net debt | (614,150) | (826,842) | (373,448) | |||||||
| Cash flow | ||||||||||
Cash from operating activities | 1,301,004 | 1,168,447 | 877,465 | |||||||
CAPEX | (65,318) | (42,219) | (96,939) | |||||||
Cash from investing activities | (247,971) | (139,358) | (371,596) | |||||||
Cash from financing activities | (1,238,078) | (574,501) | (394,201) | |||||||
FCF | 1,352,564 | 1,553,012 | 917,780 | |||||||
| Balance | ||||||||||
Cash | 801,474 | 985,756 | 532,554 | |||||||
Long term investments | ||||||||||
Excess cash | 698,320 | 895,826 | 459,717 | |||||||
Stockholders' equity | 1,810,083 | 1,801,560 | 1,271,596 | |||||||
Invested Capital | 3,498,656 | 3,530,258 | 3,119,366 | |||||||
ROIC | 53.16% | 51.76% | 46.06% | |||||||
ROCE | 48.43% | 40.64% | 39.96% | |||||||
| EV | ||||||||||
Common stock shares outstanding | 209,319 | 217,069 | 189,021 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,205,307 | 1,923,284 | 1,557,115 | |||||||
EV/EBITDA | ||||||||||
Interest | 5,011 | 4,610 | ||||||||
Interest/NOPBT | 0.28% | 0.32% | ||||||||