XSTOFRACTL
Market cap81mUSD
Dec 23, Last price
30.80SEK
1D
-1.91%
1Q
-10.47%
IPO
-51.74%
Name
Fractal Gaming Group AB
Chart & Performance
P/E
10.00
P/S
1.16
EPS
3.08
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
18.91%
Revenues
773m
+59.25%
Net income
90m
+738.44%
CFO
146m
+157.20%
Earnings
Feb 06, 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.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 773,260 59.25% | 485,567 1.46% | 478,560 -24.72% | |||
Cost of revenue | 472,425 | 397,629 | 424,616 | |||
Unusual Expense (Income) | ||||||
NOPBT | 300,835 | 87,938 | 53,944 | |||
NOPBT Margin | 38.90% | 18.11% | 11.27% | |||
Operating Taxes | 23,758 | 2,912 | (1,753) | |||
Tax Rate | 7.90% | 3.31% | ||||
NOPAT | 277,077 | 85,026 | 55,697 | |||
Net income | 89,646 738.44% | 10,692 -345.34% | (4,358) -105.20% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | ||||||
BB yield | ||||||
| Debt | ||||||
Debt current | 16,592 | 113,050 | 133,860 | |||
Long-term debt | 17,666 | 20,505 | 26,055 | |||
Deferred revenue | ||||||
Other long-term liabilities | 4,959 | 3,552 | 2,810 | |||
Net debt | 13,906 | 129,665 | (100,926) | |||
| Cash flow | ||||||
Cash from operating activities | 146,411 | 56,926 | (48,289) | |||
CAPEX | (15,040) | (31,917) | (25,981) | |||
Cash from investing activities | (28,854) | (31,917) | (25,752) | |||
Cash from financing activities | (101,058) | (24,391) | 63,213 | |||
FCF | 396,316 | 105,651 | (20,356) | |||
| Balance | ||||||
Cash | 20,352 | 3,890 | 4,272 | |||
Long term investments | 256,569 | |||||
Excess cash | 236,913 | |||||
Stockholders' equity | 189,825 | 100,179 | 89,488 | |||
Invested Capital | 395,810 | 403,175 | 324,859 | |||
ROIC | 69.36% | 23.36% | 16.89% | |||
ROCE | 75.16% | 21.46% | 12.76% | |||
| EV | ||||||
Common stock shares outstanding | 29,120 | 29,120 | 29,120 | |||
Price | 34.90 61.95% | 21.55 -26.95% | 29.50 | |||
Market cap | 1,016,271 61.95% | 627,525 -26.95% | 859,025 | |||
EV | 1,030,177 | 757,234 | 758,496 | |||
EBITDA | 322,285 | 106,691 | 67,792 | |||
EV/EBITDA | 3.20 | 7.10 | 11.19 | |||
Interest | 3,498 | 7,224 | 4,416 | |||
Interest/NOPBT | 1.16% | 8.21% | 8.19% | |||