Loading...
XSTOG5EN
Market cap76mUSD
Dec 23, Last price  
107.40SEK
1D
-0.37%
1Q
18.67%
Jan 2017
5.29%
IPO
3,480.00%
Name

G5 Entertainment AB (publ)

Chart & Performance

D1W1MN
XSTO:G5EN chart
P/E
6.65
P/S
0.64
EPS
16.15
Div Yield, %
7.60%
Shrs. gr., 5y
-2.30%
Rev. gr., 5y
-1.86%
Revenues
1.32b
-5.73%
9,475,00022,822,00046,611,00080,928,000100,007,000182,116,000384,369,000516,931,0001,135,491,0001,450,025,0001,233,039,0001,356,048,0001,315,703,0001,400,117,0001,319,921,000
Net income
128m
+90.56%
-1,244,0007,403,00014,142,00022,180,000-11,664,0006,814,00015,330,00033,205,00089,300,000128,811,00045,028,000167,267,000198,208,00066,947,000127,574,000
CFO
241m
-20.87%
3,349,00010,610,00016,425,00031,464,00022,690,00039,821,00054,778,00089,602,000125,522,000217,506,000168,679,000269,089,000360,631,000304,756,000241,164,000
Dividend
Jun 13, 20248 SEK/sh
Earnings
Feb 05, 2025

Profile

G5 Entertainment AB (publ) develops and publishes free-to-play games for smartphones, tablets, and personal computers in Sweden. Its primary portfolio of games includes Hidden City, Jewels of Rome, Sherlock, Jewels of the Wild West, Mahjong Journey, The Secret Society, Jewels of Egypt, Homicide Squad, Sheriff of Mahjong, and Match Town Makeover. The company distributes games through Apple App Store, Microsoft Store, Google Play, Amazon Appstore, and Mac App Store, as well as its proprietary store.G5 Entertainment AB (publ) was founded in 2001 and is headquartered in Stockholm, Sweden.
URL
https://corporate.g5e.com/
IPO date
Nov 19, 2008
Employees
961
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,319,921
-5.73%
1,400,117
6.42%
1,315,703
-2.98%
Cost of revenue
1,206,816
1,342,210
1,094,579
Unusual Expense (Income)
NOPBT
113,105
57,907
221,124
NOPBT Margin
8.57%
4.14%
16.81%
Operating Taxes
9,122
8,660
10,878
Tax Rate
8.07%
14.96%
4.92%
NOPAT
103,983
49,247
210,246
Net income
127,574
90.56%
66,947
-66.22%
198,208
18.50%
Dividends
(64,505)
(59,080)
(54,097)
Dividend yield
5.14%
3.34%
1.60%
Proceeds from repurchase of equity
(54,029)
(46,591)
(113,803)
BB yield
4.31%
2.63%
3.37%
Debt
Debt current
1,281
7,450
Long-term debt
1,261
3,156
9,682
Deferred revenue
(1,578)
(4,841)
Other long-term liabilities
1,261
1,578
4,840
Net debt
(215,205)
(189,621)
(150,920)
Cash flow
Cash from operating activities
241,164
304,756
360,631
CAPEX
(4,029)
(175,602)
(172,224)
Cash from investing activities
(113,245)
(176,665)
(208,525)
Cash from financing activities
(119,478)
(108,621)
(192,338)
FCF
68,274
70,565
175,590
Balance
Cash
182,332
185,486
162,159
Long term investments
34,134
8,572
5,893
Excess cash
150,470
124,052
102,267
Stockholders' equity
671,776
689,434
634,048
Invested Capital
342,192
355,166
378,393
ROIC
29.82%
13.43%
67.24%
ROCE
22.79%
12.05%
45.96%
EV
Common stock shares outstanding
8,052
8,416
8,498
Price
155.80
-25.95%
210.40
-46.98%
396.80
-1.98%
Market cap
1,254,570
-29.15%
1,770,632
-47.49%
3,372,100
-4.81%
EV
1,039,365
1,581,011
3,221,180
EBITDA
269,933
209,233
354,328
EV/EBITDA
3.85
7.56
9.09
Interest
1,178
266
1,190
Interest/NOPBT
1.04%
0.46%
0.54%