Loading...
XSTOEVO
Market cap17bUSD
Dec 20, Last price  
915.20SEK
1D
0.44%
1Q
-8.53%
Jan 2017
1,663.39%
IPO
5,114.82%
Name

Evolution AB (publ)

Chart & Performance

D1W1MN
XSTO:EVO chart
P/E
15.47
P/S
9.21
EPS
5.14
Div Yield, %
0.22%
Shrs. gr., 5y
3.52%
Rev. gr., 5y
48.94%
Revenues
1.80b
+23.47%
31,273,94138,770,28348,531,55376,359,000115,461,000178,385,000245,418,000365,752,000561,134,0001,068,777,0001,456,737,0001,798,601,000
Net income
1.07b
+26.98%
8,708,9977,167,78812,097,38520,028,00031,740,00062,129,00083,460,000149,726,000284,622,000605,435,000843,361,0001,070,858,000
CFO
1.17b
+33.16%
9,802,37610,465,08114,218,29023,888,00040,027,00062,484,000100,036,000175,786,000316,051,000598,895,000877,465,0001,168,447,000
Dividend
Apr 29, 202430.83328 SEK/sh
Earnings
Jan 30, 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.
URL
https://www.evolution.com/
IPO date
Mar 20, 2015
Employees
12,713
Domiciled in
SE
Incorporated in
SE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,798,601
23.47%
1,456,737
36.30%
1,068,777
90.47%
Cost of revenue
(25,955)
Unusual Expense (Income)
NOPBT
1,798,601
1,456,737
1,094,732
NOPBT Margin
100.00%
100.00%
102.43%
Operating Taxes
77,749
63,232
42,056
Tax Rate
4.32%
4.34%
3.84%
NOPAT
1,720,852
1,393,505
1,052,676
Net income
1,070,858
26.98%
843,361
39.30%
605,435
112.72%
Dividends
(427,398)
(302,751)
(144,382)
Dividend yield
Proceeds from repurchase of equity
(128,196)
(77,305)
(91,300)
BB yield
Debt
Debt current
13,923
14,395
14,639
Long-term debt
144,991
144,711
120,981
Deferred revenue
Other long-term liabilities
340,412
351,926
230,000
Net debt
(826,842)
(373,448)
(285,812)
Cash flow
Cash from operating activities
1,168,447
877,465
598,895
CAPEX
(42,219)
(96,939)
(61,592)
Cash from investing activities
(139,358)
(371,596)
(154,952)
Cash from financing activities
(574,501)
(394,201)
(248,516)
FCF
1,553,012
917,780
992,085
Balance
Cash
985,756
532,554
421,432
Long term investments
Excess cash
895,826
459,717
367,993
Stockholders' equity
1,801,560
1,271,596
803,614
Invested Capital
3,530,258
3,119,366
2,931,714
ROIC
51.76%
46.06%
39.35%
ROCE
40.64%
39.96%
32.60%
EV
Common stock shares outstanding
217,069
189,021
221,819
Price
Market cap
EV
EBITDA
1,923,284
1,557,115
1,175,378
EV/EBITDA
Interest
5,011
4,610
2,800
Interest/NOPBT
0.28%
0.32%
0.26%