Loading...
XSTO
PDX
Market cap2.13bUSD
May 22, Last price  
194.60SEK
1D
-1.77%
1Q
-9.49%
Jan 2017
283.45%
IPO
257.06%
Name

Paradox Interactive AB (publ)

Chart & Performance

D1W1MN
P/E
35.16
P/S
9.34
EPS
5.54
Div Yield, %
1.54%
Shrs. gr., 5y
0.01%
Rev. gr., 5y
11.29%
Revenues
2.20b
-16.70%
0177,052,000604,053,000653,744,000813,785,0001,127,715,0001,289,332,0001,793,793,0001,447,456,0001,972,906,0002,642,107,0002,200,943,000
Net income
585m
+10.18%
033,610,000188,834,000240,439,000264,941,000353,934,000374,080,000490,575,000247,770,000708,709,000530,625,000584,628,000
CFO
1.12b
-22.61%
64,711,000294,798,000287,735,000435,411,000575,115,000727,770,0001,126,305,000736,586,0001,084,740,0001,451,842,0001,123,520,000
Dividend
May 15, 20255 SEK/sh
Earnings
Jul 23, 2025

Profile

Paradox Interactive AB (publ) develops and publishes games and brands for PC, mobile, and console platforms primarily in North and Latin America, Europe, the Middle East, Africa, and the Asia Pacific region. The company's game portfolio comprises various franchises and brands, including Stellaris, Europa Universalis, Hearts of Iron, Crusader Kings, Cities: Skylines, Surviving Mars, Prison Architect, Magicka, Age of Wonders, Victoria, and the World of Darkness. Paradox Interactive AB (publ) was founded in 1998 and is headquartered in Stockholm, Sweden.
URL
https://www.paradoxinteractive.com/
IPO date
May 31, 2016
Employees
676
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,200,943
-16.70%
2,642,107
33.92%
1,972,906
36.30%
Cost of revenue
1,527,183
2,645,347
1,467,949
Unusual Expense (Income)
NOPBT
673,760
(3,240)
504,957
NOPBT Margin
30.61%
25.59%
Operating Taxes
172,675
157,134
175,731
Tax Rate
25.63%
34.80%
NOPAT
501,085
(160,374)
329,226
Net income
584,628
10.18%
530,625
-25.13%
708,709
186.04%
Dividends
(316,869)
(211,238)
(105,600)
Dividend yield
1.46%
0.89%
0.47%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
30,875
32,583
35,616
Long-term debt
98,697
184,577
245,306
Deferred revenue
(137,220)
Other long-term liabilities
137,220
Net debt
(1,339,784)
(1,077,916)
(499,139)
Cash flow
Cash from operating activities
1,123,520
1,451,842
1,084,740
CAPEX
(1,161)
(3,050)
(795,890)
Cash from investing activities
(403,220)
(848,278)
(806,969)
Cash from financing activities
(355,169)
(248,960)
(140,971)
FCF
506,092
(132,243)
362,841
Balance
Cash
1,469,356
1,295,076
747,506
Long term investments
32,555
Excess cash
1,359,309
1,162,971
681,416
Stockholders' equity
2,847,698
2,590,707
2,262,835
Invested Capital
1,615,117
1,566,064
1,674,484
ROIC
31.50%
22.39%
ROCE
21.47%
20.25%
EV
Common stock shares outstanding
105,673
105,799
105,724
Price
205.40
-8.87%
225.40
6.22%
212.20
18.88%
Market cap
21,705,206
-8.98%
23,847,175
6.30%
22,434,592
18.84%
EV
20,365,422
22,769,259
21,935,453
EBITDA
1,384,273
987,072
978,455
EV/EBITDA
14.71
23.07
22.42
Interest
6,165
10,635
6,658
Interest/NOPBT
0.92%
1.32%