Loading...
XSTOPDX
Market cap1.96bUSD
Dec 20, Last price  
205.20SEK
1D
-1.35%
1Q
21.56%
Jan 2017
304.33%
IPO
276.51%
Name

Paradox Interactive AB (publ)

Chart & Performance

D1W1MN
XSTO:PDX chart
P/E
40.84
P/S
8.20
EPS
5.02
Div Yield, %
0.97%
Shrs. gr., 5y
0.04%
Rev. gr., 5y
18.56%
Revenues
2.64b
+33.92%
0177,052,000604,053,000653,744,000813,785,0001,127,715,0001,289,332,0001,793,793,0001,447,456,0001,972,906,0002,642,107,000
Net income
531m
-25.13%
033,610,000188,834,000240,439,000264,941,000353,934,000374,080,000490,575,000247,770,000708,709,000530,625,000
CFO
1.45b
+33.84%
64,711,000294,798,000287,735,000435,411,000575,115,000727,770,0001,126,305,000736,586,0001,084,740,0001,451,842,000
Dividend
May 16, 20243 SEK/sh
Earnings
Feb 06, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,642,107
33.92%
1,972,906
36.30%
1,447,456
-19.31%
Cost of revenue
2,645,347
1,467,949
1,406,791
Unusual Expense (Income)
NOPBT
(3,240)
504,957
40,665
NOPBT Margin
25.59%
2.81%
Operating Taxes
157,134
175,731
56,157
Tax Rate
34.80%
138.10%
NOPAT
(160,374)
329,226
(15,492)
Net income
530,625
-25.13%
708,709
186.04%
247,770
-49.49%
Dividends
(211,238)
(105,600)
(105,600)
Dividend yield
0.89%
0.47%
0.56%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
32,583
35,616
34,536
Long-term debt
184,577
245,306
303,412
Deferred revenue
(137,220)
Other long-term liabilities
137,220
423
Net debt
(1,077,916)
(499,139)
(292,858)
Cash flow
Cash from operating activities
1,451,842
1,084,740
736,586
CAPEX
(3,050)
(795,890)
(749,242)
Cash from investing activities
(848,278)
(806,969)
(766,574)
Cash from financing activities
(248,960)
(140,971)
(139,594)
FCF
(132,243)
362,841
23,183
Balance
Cash
1,295,076
747,506
599,724
Long term investments
32,555
31,082
Excess cash
1,162,971
681,416
558,433
Stockholders' equity
2,590,707
2,262,835
1,633,569
Invested Capital
1,566,064
1,674,484
1,266,249
ROIC
22.39%
ROCE
20.25%
2.05%
EV
Common stock shares outstanding
105,799
105,724
105,756
Price
225.40
6.22%
212.20
18.88%
178.50
-30.27%
Market cap
23,847,175
6.30%
22,434,592
18.84%
18,877,368
-30.33%
EV
22,769,259
21,935,453
18,584,510
EBITDA
987,072
978,455
394,218
EV/EBITDA
23.07
22.42
47.14
Interest
10,635
6,658
4,072
Interest/NOPBT
1.32%
10.01%