XSTORAKE
Market cap17mUSD
Dec 20, Last price
4.38SEK
1D
-0.45%
1Q
-45.25%
IPO
-84.73%
Name
Raketech Group Holding PLC
Chart & Performance
P/E
0.23
P/S
0.02
EPS
1.68
Div Yield, %
2.01%
Shrs. gr., 5y
9.68%
Rev. gr., 5y
27.72%
Revenues
78m
-86.12%
Net income
7m
-92.54%
CFO
21m
+11.68%
Dividend
Mar 17, 20250.2843 SEK/sh
Earnings
Feb 21, 2025
Profile
Raketech Group Holding PLC operates as an online affiliate and performance marketing company worldwide. The company offers comparison services, online guides, communities, and social media products for the online casino, sports betting, TV sports, and cryptocurrency industries. It operates CasinoGuide.se, a casino review website; TurtleBet.com that provides casino content, bonus offers, and sports betting news; Casinoer.com, an online guide; CasinoBonusar.nu that offers promotions, bonus spin offers, and campaigns; and CasinoFeber.se that offers casino-related content, including casino news, reviews, and latest promotions. In addition, the company operates Norgecasino.com, a complete casino guide covering all aspects of gambling and betting; Casinobonukset.com that focuses on bonus opportunities; and Casimaru, a casino community site dedicated to Japanese players; CasinoFever.ca, a comparison portal for casinos and betting in Canada; and CasinoTop5 which offers reviews of new and old games and operators in Japan. Further, it operates BetXpert.com that offers sports betting content, expert betting advice, and live match data from sports; Betting.se, a sports betting Website; Urheiluveikkaus.com that provides a hub of sports betting content, including industry news, the latest campaigns; operator reviews; and TVMatchen which offers real time listings, live scores, and match information, as well as latest sports news, game previews, match statistics, and live results for all the sports. The company also operates Cryptimi.com, a digital currency and block chain review site. It serves sports streaming providers, game studios, and international betting and casino operators. Raketech Group Holding PLC was founded in 2010 and is headquartered in Gzira, Malta.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | 77,688 -86.12% | 559,910 43.28% | 390,780 26.70% | ||||||
Cost of revenue | 43,138 | 348,410 | 238,898 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 34,551 | 211,499 | 151,882 | ||||||
NOPBT Margin | 44.47% | 37.77% | 38.87% | ||||||
Operating Taxes | 868 | 17,852 | 5,160 | ||||||
Tax Rate | 2.51% | 8.44% | 3.40% | ||||||
NOPAT | 33,683 | 193,648 | 146,722 | ||||||
Net income | 6,609 -92.54% | 88,632 22.47% | 72,370 22.78% | ||||||
Dividends | (3,978) | ||||||||
Dividend yield | 0.45% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 9,942 | 14,931 | 14,866 | ||||||
Long-term debt | 108 | 336 | 542 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 31,450 | 23,136 | 18,257 | ||||||
Net debt | (3,409) | 7,206 | 12,203 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 21,022 | 18,823 | 14,629 | ||||||
CAPEX | (43) | (13,211) | (14,600) | ||||||
Cash from investing activities | (5,558) | (13,209) | (28,649) | ||||||
Cash from financing activities | (9,998) | (762) | 12,259 | ||||||
FCF | 33,853 | 185,959 | 154,066 | ||||||
| Balance | |||||||||
Cash | 13,459 | 8,061 | 3,205 | ||||||
Long term investments | |||||||||
Excess cash | 9,575 | ||||||||
Stockholders' equity | 50,347 | 48,080 | 38,687 | ||||||
Invested Capital | 131,116 | 134,153 | 118,147 | ||||||
ROIC | 25.40% | 153.51% | 147.18% | ||||||
ROCE | 24.56% | 154.10% | 126.52% | ||||||
| EV | |||||||||
Common stock shares outstanding | 50,003 | 43,567 | 40,024 | ||||||
Price | 17.68 -0.23% | 17.72 -25.86% | 23.90 121.30% | ||||||
Market cap | 884,054 14.51% | 772,008 -19.30% | 956,583 129.66% | ||||||
EV | 880,645 | 779,215 | 968,786 | ||||||
EBITDA | 46,493 | 219,152 | 158,676 | ||||||
EV/EBITDA | 18.94 | 3.56 | 6.11 | ||||||
Interest | 1,449 | 25,523 | 16,248 | ||||||
Interest/NOPBT | 4.19% | 12.07% | 10.70% | ||||||