Loading...
XSTO
FRACTL
Market cap111mUSD
Jun 02, Last price  
36.50SEK
1D
0.27%
1Q
-1.08%
IPO
-42.81%
Name

Fractal Gaming Group AB

Chart & Performance

D1W1MN
XSTO:FRACTL chart
No data to show
P/E
22.28
P/S
1.52
EPS
1.64
Div Yield, %
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
11.69%
Revenues
698m
-9.75%
325,246,000401,502,000635,716,000478,560,000485,567,000773,260,000697,900,000
Net income
48m
-46.79%
30,483,00042,645,00083,750,000-4,358,00010,692,00089,646,00047,700,000
CFO
77m
-47.54%
68,020,00042,412,00041,319,000-48,289,00056,926,000146,411,00076,800,000
Earnings
Aug 15, 2025

Profile

Fractal Gaming Group AB (publ) offers PC gaming products worldwide. The company's products include computer chassis, power supply units, water cooling products, fans, and accessories for gaming computers. It offers its products through distributors, retailers, and system integrators. Fractal Gaming Group AB (publ) was founded in 2010 and is headquartered in Gothenburg, Sweden.
IPO date
Feb 11, 2021
Employees
81
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
697,900
-9.75%
773,260
59.25%
485,567
1.46%
Cost of revenue
404,200
472,425
397,629
Unusual Expense (Income)
NOPBT
293,700
300,835
87,938
NOPBT Margin
42.08%
38.90%
18.11%
Operating Taxes
12,700
23,758
2,912
Tax Rate
4.32%
7.90%
3.31%
NOPAT
281,000
277,077
85,026
Net income
47,700
-46.79%
89,646
738.44%
10,692
-345.34%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
4,300
16,592
113,050
Long-term debt
14,300
17,666
20,505
Deferred revenue
Other long-term liabilities
6,300
4,959
3,552
Net debt
(32,000)
13,906
129,665
Cash flow
Cash from operating activities
76,800
146,411
56,926
CAPEX
(12,700)
(15,040)
(31,917)
Cash from investing activities
(31,000)
(28,854)
(31,917)
Cash from financing activities
(16,700)
(101,058)
(24,391)
FCF
195,150
396,316
105,651
Balance
Cash
50,600
20,352
3,890
Long term investments
Excess cash
15,705
Stockholders' equity
237,400
189,825
100,179
Invested Capital
415,795
395,810
403,175
ROIC
69.25%
69.36%
23.36%
ROCE
67.53%
75.16%
21.46%
EV
Common stock shares outstanding
29,100
29,120
29,120
Price
33.60
-3.72%
34.90
61.95%
21.55
-26.95%
Market cap
977,760
-3.79%
1,016,271
61.95%
627,525
-26.95%
EV
945,760
1,030,177
757,234
EBITDA
293,700
322,285
106,691
EV/EBITDA
3.22
3.20
7.10
Interest
2,400
3,498
7,224
Interest/NOPBT
0.82%
1.16%
8.21%